[BJLAND] QoQ Cumulative Quarter Result on 31-Jan-2003 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 31.65%
YoY- 67.72%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 387,045 177,347 1,488,364 1,333,150 1,167,435 714,343 2,966,071 -74.17%
PBT 125,938 49,161 294,209 280,968 233,591 102,925 307,658 -44.77%
Tax -44,888 -21,807 -162,080 -155,258 -138,105 -74,966 -284,626 -70.71%
NP 81,050 27,354 132,129 125,710 95,486 27,959 23,032 130.82%
-
NP to SH 81,050 27,354 132,129 125,710 95,486 27,959 23,032 130.82%
-
Tax Rate 35.64% 44.36% 55.09% 55.26% 59.12% 72.84% 92.51% -
Total Cost 305,995 149,993 1,356,235 1,207,440 1,071,949 686,384 2,943,039 -77.79%
-
Net Worth 3,172,652 3,204,325 3,190,525 3,259,790 3,234,902 2,040,485 2,045,379 33.89%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - 21,485 -
Div Payout % - - - - - - 93.28% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 3,172,652 3,204,325 3,190,525 3,259,790 3,234,902 2,040,485 2,045,379 33.89%
NOSH 866,844 868,380 866,990 866,965 867,266 868,291 859,402 0.57%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 20.94% 15.42% 8.88% 9.43% 8.18% 3.91% 0.78% -
ROE 2.55% 0.85% 4.14% 3.86% 2.95% 1.37% 1.13% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 44.65 20.42 171.67 153.77 134.61 82.27 345.13 -74.32%
EPS 9.35 3.15 15.24 14.50 11.01 3.22 2.68 129.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 3.66 3.69 3.68 3.76 3.73 2.35 2.38 33.12%
Adjusted Per Share Value based on latest NOSH - 865,988
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 8.37 3.84 32.20 28.85 25.26 15.46 64.18 -74.18%
EPS 1.75 0.59 2.86 2.72 2.07 0.60 0.50 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.6865 0.6933 0.6903 0.7053 0.6999 0.4415 0.4426 33.88%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.31 2.36 1.94 2.16 2.22 2.97 3.95 -
P/RPS 5.17 11.56 1.13 1.40 1.65 3.61 1.14 173.22%
P/EPS 24.71 74.92 12.73 14.90 20.16 92.24 147.39 -69.49%
EY 4.05 1.33 7.86 6.71 4.96 1.08 0.68 227.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
P/NAPS 0.63 0.64 0.53 0.57 0.60 1.26 1.66 -47.48%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 26/09/03 24/06/03 26/03/03 30/12/02 24/09/02 21/06/02 -
Price 2.08 2.29 2.10 1.99 2.03 2.42 3.17 -
P/RPS 4.66 11.21 1.22 1.29 1.51 2.94 0.92 194.06%
P/EPS 22.25 72.70 13.78 13.72 18.44 75.16 118.28 -67.06%
EY 4.50 1.38 7.26 7.29 5.42 1.33 0.85 202.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
P/NAPS 0.57 0.62 0.57 0.53 0.54 1.03 1.33 -43.06%

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