[BJLAND] QoQ Quarter Result on 31-Jul-2004 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 246.11%
YoY- 56.55%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 121,671 143,485 188,113 210,516 183,042 209,144 213,003 -31.17%
PBT -29,501 53,450 69,811 73,131 -8,424 72,479 76,777 -
Tax -30,306 -22,337 -22,257 -30,309 -20,884 -30,398 -23,081 19.92%
NP -59,807 31,113 47,554 42,822 -29,308 42,081 53,696 -
-
NP to SH -59,807 31,113 47,554 42,822 -29,308 42,081 53,696 -
-
Tax Rate - 41.79% 31.88% 41.44% - 41.94% 30.06% -
Total Cost 181,478 112,372 140,559 167,694 212,350 167,063 159,307 9.08%
-
Net Worth 3,458,404 3,440,629 3,358,284 3,267,994 3,234,285 3,218,979 3,174,917 5.87%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 31,203 - - - 31,215 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 3,458,404 3,440,629 3,358,284 3,267,994 3,234,285 3,218,979 3,174,917 5.87%
NOSH 866,768 866,657 867,773 866,842 867,100 867,649 867,463 -0.05%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin -49.15% 21.68% 25.28% 20.34% -16.01% 20.12% 25.21% -
ROE -1.73% 0.90% 1.42% 1.31% -0.91% 1.31% 1.69% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 14.04 16.56 21.68 24.29 21.11 24.10 24.55 -31.12%
EPS -6.90 3.59 5.48 4.94 -3.38 4.85 6.19 -
DPS 3.60 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 3.99 3.97 3.87 3.77 3.73 3.71 3.66 5.92%
Adjusted Per Share Value based on latest NOSH - 866,842
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 2.63 3.10 4.07 4.55 3.96 4.53 4.61 -31.23%
EPS -1.29 0.67 1.03 0.93 -0.63 0.91 1.16 -
DPS 0.68 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.7483 0.7445 0.7266 0.7071 0.6998 0.6965 0.687 5.86%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.19 2.25 1.98 2.15 2.20 2.04 2.31 -
P/RPS 15.60 13.59 9.13 8.85 10.42 8.46 9.41 40.11%
P/EPS -31.74 62.67 36.13 43.52 -65.09 42.06 37.32 -
EY -3.15 1.60 2.77 2.30 -1.54 2.38 2.68 -
DY 1.64 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.55 0.57 0.51 0.57 0.59 0.55 0.63 -8.66%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 27/06/05 28/03/05 21/12/04 27/09/04 22/06/04 19/03/04 19/12/03 -
Price 2.10 2.20 2.03 2.05 1.91 2.50 2.08 -
P/RPS 14.96 13.29 9.36 8.44 9.05 10.37 8.47 46.16%
P/EPS -30.43 61.28 37.04 41.50 -56.51 51.55 33.60 -
EY -3.29 1.63 2.70 2.41 -1.77 1.94 2.98 -
DY 1.71 0.00 0.00 0.00 1.88 0.00 0.00 -
P/NAPS 0.53 0.55 0.52 0.54 0.51 0.67 0.57 -4.73%

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