[BJLAND] QoQ Quarter Result on 31-Oct-2003 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 96.3%
YoY- -20.48%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 210,516 183,042 209,144 213,003 177,347 167,412 165,715 17.31%
PBT 73,131 -8,424 72,479 76,777 49,161 29,019 47,376 33.60%
Tax -30,309 -20,884 -30,398 -23,081 -21,807 -24,507 -17,153 46.20%
NP 42,822 -29,308 42,081 53,696 27,354 4,512 30,223 26.17%
-
NP to SH 42,822 -29,308 42,081 53,696 27,354 4,512 30,223 26.17%
-
Tax Rate 41.44% - 41.94% 30.06% 44.36% 84.45% 36.21% -
Total Cost 167,694 212,350 167,063 159,307 149,993 162,900 135,492 15.29%
-
Net Worth 3,267,994 3,234,285 3,218,979 3,174,917 3,204,325 3,227,815 3,256,116 0.24%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 31,215 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 3,267,994 3,234,285 3,218,979 3,174,917 3,204,325 3,227,815 3,256,116 0.24%
NOSH 866,842 867,100 867,649 867,463 868,380 867,692 865,988 0.06%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 20.34% -16.01% 20.12% 25.21% 15.42% 2.70% 18.24% -
ROE 1.31% -0.91% 1.31% 1.69% 0.85% 0.14% 0.93% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 24.29 21.11 24.10 24.55 20.42 19.29 19.14 17.23%
EPS 4.94 -3.38 4.85 6.19 3.15 0.52 3.49 26.09%
DPS 0.00 3.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.73 3.71 3.66 3.69 3.72 3.76 0.17%
Adjusted Per Share Value based on latest NOSH - 867,463
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 4.55 3.96 4.53 4.61 3.84 3.62 3.59 17.13%
EPS 0.93 -0.63 0.91 1.16 0.59 0.10 0.65 27.00%
DPS 0.00 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7071 0.6998 0.6965 0.687 0.6933 0.6984 0.7045 0.24%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.15 2.20 2.04 2.31 2.36 1.94 2.16 -
P/RPS 8.85 10.42 8.46 9.41 11.56 10.05 11.29 -14.99%
P/EPS 43.52 -65.09 42.06 37.32 74.92 373.08 61.89 -20.94%
EY 2.30 -1.54 2.38 2.68 1.33 0.27 1.62 26.34%
DY 0.00 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.55 0.63 0.64 0.52 0.57 0.00%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 22/06/04 19/03/04 19/12/03 26/09/03 24/06/03 26/03/03 -
Price 2.05 1.91 2.50 2.08 2.29 2.10 1.99 -
P/RPS 8.44 9.05 10.37 8.47 11.21 10.88 10.40 -13.00%
P/EPS 41.50 -56.51 51.55 33.60 72.70 403.85 57.02 -19.10%
EY 2.41 -1.77 1.94 2.98 1.38 0.25 1.75 23.80%
DY 0.00 1.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.67 0.57 0.62 0.56 0.53 1.25%

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