[BJLAND] QoQ Cumulative Quarter Result on 31-Jan-2004 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 51.92%
YoY- -2.05%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 398,629 210,516 776,904 596,189 387,045 177,347 1,488,364 -58.28%
PBT 142,942 73,131 191,392 198,417 125,938 49,161 294,209 -38.06%
Tax -52,566 -30,309 -97,457 -75,286 -44,888 -21,807 -162,080 -52.63%
NP 90,376 42,822 93,935 123,131 81,050 27,354 132,129 -22.27%
-
NP to SH 90,376 42,822 93,935 123,131 81,050 27,354 132,129 -22.27%
-
Tax Rate 36.77% 41.44% 50.92% 37.94% 35.64% 44.36% 55.09% -
Total Cost 308,253 167,694 682,969 473,058 305,995 149,993 1,356,235 -62.58%
-
Net Worth 3,356,574 3,267,994 3,260,392 3,217,014 3,172,652 3,204,325 3,190,525 3.42%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - 31,216 - - - - -
Div Payout % - - 33.23% - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 3,356,574 3,267,994 3,260,392 3,217,014 3,172,652 3,204,325 3,190,525 3.42%
NOSH 867,332 866,842 867,125 867,119 866,844 868,380 866,990 0.02%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 22.67% 20.34% 12.09% 20.65% 20.94% 15.42% 8.88% -
ROE 2.69% 1.31% 2.88% 3.83% 2.55% 0.85% 4.14% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 45.96 24.29 89.60 68.76 44.65 20.42 171.67 -58.29%
EPS 10.42 4.94 10.83 14.20 9.35 3.15 15.24 -22.29%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
NAPS 3.87 3.77 3.76 3.71 3.66 3.69 3.68 3.39%
Adjusted Per Share Value based on latest NOSH - 867,649
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 7.97 4.21 15.54 11.92 7.74 3.55 29.77 -58.29%
EPS 1.81 0.86 1.88 2.46 1.62 0.55 2.64 -22.15%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
NAPS 0.6713 0.6536 0.6521 0.6434 0.6345 0.6409 0.6381 3.42%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.98 2.15 2.20 2.04 2.31 2.36 1.94 -
P/RPS 4.31 8.85 2.46 2.97 5.17 11.56 1.13 143.12%
P/EPS 19.00 43.52 20.31 14.37 24.71 74.92 12.73 30.44%
EY 5.26 2.30 4.92 6.96 4.05 1.33 7.86 -23.39%
DY 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.59 0.55 0.63 0.64 0.53 -2.52%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 21/12/04 27/09/04 22/06/04 19/03/04 19/12/03 26/09/03 24/06/03 -
Price 2.03 2.05 1.91 2.50 2.08 2.29 2.10 -
P/RPS 4.42 8.44 2.13 3.64 4.66 11.21 1.22 134.97%
P/EPS 19.48 41.50 17.63 17.61 22.25 72.70 13.78 25.82%
EY 5.13 2.41 5.67 5.68 4.50 1.38 7.26 -20.58%
DY 0.00 0.00 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.51 0.67 0.57 0.62 0.57 -5.91%

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