[BJLAND] QoQ Cumulative Quarter Result on 31-Jan-2002 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 37.43%
YoY- 1.21%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 1,167,435 714,343 2,966,071 2,230,270 1,505,995 761,554 2,773,246 -43.74%
PBT 233,591 102,925 307,658 291,813 208,808 103,360 319,832 -18.85%
Tax -138,105 -74,966 -284,626 -216,859 -154,270 -72,444 -264,406 -35.06%
NP 95,486 27,959 23,032 74,954 54,538 30,916 55,426 43.56%
-
NP to SH 95,486 27,959 23,032 74,954 54,538 30,916 55,426 43.56%
-
Tax Rate 59.12% 72.84% 92.51% 74.31% 73.88% 70.09% 82.67% -
Total Cost 1,071,949 686,384 2,943,039 2,155,316 1,451,457 730,638 2,717,820 -46.12%
-
Net Worth 3,234,902 2,040,485 2,045,379 2,147,654 2,118,558 2,077,823 2,097,375 33.38%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - 21,485 - - - 20,725 -
Div Payout % - - 93.28% - - - 37.39% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 3,234,902 2,040,485 2,045,379 2,147,654 2,118,558 2,077,823 2,097,375 33.38%
NOSH 867,266 868,291 859,402 855,639 850,826 837,831 829,002 3.04%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 8.18% 3.91% 0.78% 3.36% 3.62% 4.06% 2.00% -
ROE 2.95% 1.37% 1.13% 3.49% 2.57% 1.49% 2.64% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 134.61 82.27 345.13 260.66 177.00 90.90 334.53 -45.40%
EPS 11.01 3.22 2.68 8.76 6.41 3.69 4.61 78.38%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 3.73 2.35 2.38 2.51 2.49 2.48 2.53 29.44%
Adjusted Per Share Value based on latest NOSH - 854,225
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 25.26 15.46 64.18 48.26 32.59 16.48 60.01 -43.74%
EPS 2.07 0.60 0.50 1.62 1.18 0.67 1.20 43.69%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.45 -
NAPS 0.6999 0.4415 0.4426 0.4647 0.4584 0.4496 0.4538 33.38%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 2.22 2.97 3.95 2.08 1.88 2.08 1.84 -
P/RPS 1.65 3.61 1.14 0.80 1.06 2.29 0.55 107.59%
P/EPS 20.16 92.24 147.39 23.74 29.33 56.37 27.52 -18.69%
EY 4.96 1.08 0.68 4.21 3.41 1.77 3.63 23.06%
DY 0.00 0.00 0.63 0.00 0.00 0.00 1.36 -
P/NAPS 0.60 1.26 1.66 0.83 0.76 0.84 0.73 -12.22%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 30/12/02 24/09/02 21/06/02 20/03/02 21/12/01 27/09/01 28/06/01 -
Price 2.03 2.42 3.17 2.03 2.11 1.61 1.92 -
P/RPS 1.51 2.94 0.92 0.78 1.19 1.77 0.57 91.11%
P/EPS 18.44 75.16 118.28 23.17 32.92 43.63 28.72 -25.51%
EY 5.42 1.33 0.85 4.32 3.04 2.29 3.48 34.25%
DY 0.00 0.00 0.79 0.00 0.00 0.00 1.30 -
P/NAPS 0.54 1.03 1.33 0.81 0.85 0.65 0.76 -20.32%

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