[BJLAND] QoQ Cumulative Quarter Result on 30-Apr-2004 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -23.71%
YoY- -28.91%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 542,114 398,629 210,516 776,904 596,189 387,045 177,347 109.91%
PBT 196,392 142,942 73,131 191,392 198,417 125,938 49,161 150.71%
Tax -74,903 -52,566 -30,309 -97,457 -75,286 -44,888 -21,807 126.80%
NP 121,489 90,376 42,822 93,935 123,131 81,050 27,354 168.97%
-
NP to SH 121,489 90,376 42,822 93,935 123,131 81,050 27,354 168.97%
-
Tax Rate 38.14% 36.77% 41.44% 50.92% 37.94% 35.64% 44.36% -
Total Cost 420,625 308,253 167,694 682,969 473,058 305,995 149,993 98.24%
-
Net Worth 3,442,621 3,356,574 3,267,994 3,260,392 3,217,014 3,172,652 3,204,325 4.87%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - 31,216 - - - -
Div Payout % - - - 33.23% - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 3,442,621 3,356,574 3,267,994 3,260,392 3,217,014 3,172,652 3,204,325 4.87%
NOSH 867,159 867,332 866,842 867,125 867,119 866,844 868,380 -0.09%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 22.41% 22.67% 20.34% 12.09% 20.65% 20.94% 15.42% -
ROE 3.53% 2.69% 1.31% 2.88% 3.83% 2.55% 0.85% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 62.52 45.96 24.29 89.60 68.76 44.65 20.42 110.13%
EPS 14.01 10.42 4.94 10.83 14.20 9.35 3.15 169.22%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 3.97 3.87 3.77 3.76 3.71 3.66 3.69 4.97%
Adjusted Per Share Value based on latest NOSH - 867,100
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 11.73 8.63 4.55 16.81 12.90 8.37 3.84 109.81%
EPS 2.63 1.96 0.93 2.03 2.66 1.75 0.59 169.63%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.7449 0.7263 0.7071 0.7055 0.6961 0.6865 0.6933 4.87%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 2.25 1.98 2.15 2.20 2.04 2.31 2.36 -
P/RPS 3.60 4.31 8.85 2.46 2.97 5.17 11.56 -53.89%
P/EPS 16.06 19.00 43.52 20.31 14.37 24.71 74.92 -64.01%
EY 6.23 5.26 2.30 4.92 6.96 4.05 1.33 178.64%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.57 0.59 0.55 0.63 0.64 -7.39%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 21/12/04 27/09/04 22/06/04 19/03/04 19/12/03 26/09/03 -
Price 2.20 2.03 2.05 1.91 2.50 2.08 2.29 -
P/RPS 3.52 4.42 8.44 2.13 3.64 4.66 11.21 -53.63%
P/EPS 15.70 19.48 41.50 17.63 17.61 22.25 72.70 -63.83%
EY 6.37 5.13 2.41 5.67 5.68 4.50 1.38 175.94%
DY 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.54 0.51 0.67 0.57 0.62 -7.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment