[BJLAND] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -61.57%
YoY- -39.46%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 561,541 366,476 256,544 113,098 668,951 542,114 398,629 25.74%
PBT 99,961 48,722 80,322 28,783 140,577 196,392 142,942 -21.26%
Tax -11,101 -17,264 -12,554 -2,578 -73,119 -74,903 -52,566 -64.63%
NP 88,860 31,458 67,768 26,205 67,458 121,489 90,376 -1.12%
-
NP to SH 89,066 31,149 67,026 25,924 67,458 121,489 90,376 -0.97%
-
Tax Rate 11.11% 35.43% 15.63% 8.96% 52.01% 38.14% 36.77% -
Total Cost 472,681 335,018 188,776 86,893 601,493 420,625 308,253 33.08%
-
Net Worth 1,792,757 1,793,692 3,477,354 3,528,785 3,522,206 3,442,621 3,356,574 -34.24%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 442,916 409,486 - - 43,376 - - -
Div Payout % 497.29% 1,314.61% - - 64.30% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,792,757 1,793,692 3,477,354 3,528,785 3,522,206 3,442,621 3,356,574 -34.24%
NOSH 878,802 874,971 869,338 867,023 867,538 867,159 867,332 0.88%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 15.82% 8.58% 26.42% 23.17% 10.08% 22.41% 22.67% -
ROE 4.97% 1.74% 1.93% 0.73% 1.92% 3.53% 2.69% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 63.90 41.88 29.51 13.04 77.11 62.52 45.96 24.64%
EPS 8.46 3.49 7.10 2.99 7.78 14.01 10.42 -13.00%
DPS 50.40 46.80 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.04 2.05 4.00 4.07 4.06 3.97 3.87 -34.82%
Adjusted Per Share Value based on latest NOSH - 867,023
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 12.15 7.93 5.55 2.45 14.47 11.73 8.63 25.69%
EPS 1.93 0.67 1.45 0.56 1.46 2.63 1.96 -1.02%
DPS 9.58 8.86 0.00 0.00 0.94 0.00 0.00 -
NAPS 0.3879 0.3881 0.7524 0.7635 0.7621 0.7449 0.7263 -34.24%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.27 0.29 2.09 2.08 2.19 2.25 1.98 -
P/RPS 0.42 0.69 7.08 15.95 2.84 3.60 4.31 -78.91%
P/EPS 2.66 8.15 27.11 69.57 28.16 16.06 19.00 -73.13%
EY 37.54 12.28 3.69 1.44 3.55 6.23 5.26 272.02%
DY 186.67 161.38 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 0.13 0.14 0.52 0.51 0.54 0.57 0.51 -59.89%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 22/03/06 22/12/05 22/09/05 27/06/05 28/03/05 21/12/04 -
Price 0.27 0.27 2.36 2.12 2.10 2.20 2.03 -
P/RPS 0.42 0.64 8.00 16.25 2.72 3.52 4.42 -79.26%
P/EPS 2.66 7.58 30.61 70.90 27.01 15.70 19.48 -73.57%
EY 37.54 13.19 3.27 1.41 3.70 6.37 5.13 278.29%
DY 186.67 173.33 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.13 0.13 0.59 0.52 0.52 0.55 0.52 -60.41%

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