[BJLAND] QoQ Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 34.43%
YoY- -1.33%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 256,544 113,098 668,951 542,114 398,629 210,516 776,904 -52.12%
PBT 80,322 28,783 140,577 196,392 142,942 73,131 191,392 -43.85%
Tax -12,554 -2,578 -73,119 -74,903 -52,566 -30,309 -97,457 -74.39%
NP 67,768 26,205 67,458 121,489 90,376 42,822 93,935 -19.51%
-
NP to SH 67,026 25,924 67,458 121,489 90,376 42,822 93,935 -20.10%
-
Tax Rate 15.63% 8.96% 52.01% 38.14% 36.77% 41.44% 50.92% -
Total Cost 188,776 86,893 601,493 420,625 308,253 167,694 682,969 -57.46%
-
Net Worth 3,477,354 3,528,785 3,522,206 3,442,621 3,356,574 3,267,994 3,260,392 4.37%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 43,376 - - - 31,216 -
Div Payout % - - 64.30% - - - 33.23% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 3,477,354 3,528,785 3,522,206 3,442,621 3,356,574 3,267,994 3,260,392 4.37%
NOSH 869,338 867,023 867,538 867,159 867,332 866,842 867,125 0.16%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 26.42% 23.17% 10.08% 22.41% 22.67% 20.34% 12.09% -
ROE 1.93% 0.73% 1.92% 3.53% 2.69% 1.31% 2.88% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 29.51 13.04 77.11 62.52 45.96 24.29 89.60 -52.21%
EPS 7.10 2.99 7.78 14.01 10.42 4.94 10.83 -24.47%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.60 -
NAPS 4.00 4.07 4.06 3.97 3.87 3.77 3.76 4.19%
Adjusted Per Share Value based on latest NOSH - 866,657
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 5.55 2.45 14.47 11.73 8.63 4.55 16.81 -52.13%
EPS 1.45 0.56 1.46 2.63 1.96 0.93 2.03 -20.04%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 0.68 -
NAPS 0.7524 0.7635 0.7621 0.7449 0.7263 0.7071 0.7055 4.37%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 2.09 2.08 2.19 2.25 1.98 2.15 2.20 -
P/RPS 7.08 15.95 2.84 3.60 4.31 8.85 2.46 101.94%
P/EPS 27.11 69.57 28.16 16.06 19.00 43.52 20.31 21.16%
EY 3.69 1.44 3.55 6.23 5.26 2.30 4.92 -17.40%
DY 0.00 0.00 2.28 0.00 0.00 0.00 1.64 -
P/NAPS 0.52 0.51 0.54 0.57 0.51 0.57 0.59 -8.05%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 22/12/05 22/09/05 27/06/05 28/03/05 21/12/04 27/09/04 22/06/04 -
Price 2.36 2.12 2.10 2.20 2.03 2.05 1.91 -
P/RPS 8.00 16.25 2.72 3.52 4.42 8.44 2.13 141.04%
P/EPS 30.61 70.90 27.01 15.70 19.48 41.50 17.63 44.31%
EY 3.27 1.41 3.70 6.37 5.13 2.41 5.67 -30.64%
DY 0.00 0.00 2.38 0.00 0.00 0.00 1.88 -
P/NAPS 0.59 0.52 0.52 0.55 0.52 0.54 0.51 10.17%

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