[BJLAND] QoQ TTM Result on 30-Apr-2002 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- -41.34%
YoY- -39.96%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 2,068,951 2,627,511 2,918,860 2,966,071 2,943,706 2,898,469 2,844,108 -19.06%
PBT 296,725 332,354 307,136 307,571 322,603 306,503 315,199 -3.93%
Tax -223,025 -268,461 -287,148 -284,626 -247,649 -237,398 -233,608 -3.03%
NP 73,700 63,893 19,988 22,945 74,954 69,105 81,591 -6.53%
-
NP to SH 73,700 63,893 19,988 22,945 39,116 33,267 45,753 37.29%
-
Tax Rate 75.16% 80.78% 93.49% 92.54% 76.77% 77.45% 74.11% -
Total Cost 1,995,251 2,563,618 2,898,872 2,943,126 2,868,752 2,829,364 2,762,517 -19.45%
-
Net Worth 3,256,116 3,233,321 2,040,485 2,042,597 2,144,107 2,115,783 2,077,823 34.80%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 15,448 15,448 15,448 15,448 20,691 20,691 20,691 -17.65%
Div Payout % 20.96% 24.18% 77.29% 67.33% 52.90% 62.20% 45.22% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 3,256,116 3,233,321 2,040,485 2,042,597 2,144,107 2,115,783 2,077,823 34.80%
NOSH 865,988 866,842 868,291 858,234 854,225 849,712 837,831 2.22%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 3.56% 2.43% 0.68% 0.77% 2.55% 2.38% 2.87% -
ROE 2.26% 1.98% 0.98% 1.12% 1.82% 1.57% 2.20% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 238.91 303.11 336.16 345.60 344.61 341.11 339.46 -20.82%
EPS 8.51 7.37 2.30 2.67 4.58 3.92 5.46 34.31%
DPS 1.80 1.80 1.78 1.80 2.42 2.44 2.50 -19.61%
NAPS 3.76 3.73 2.35 2.38 2.51 2.49 2.48 31.87%
Adjusted Per Share Value based on latest NOSH - 858,234
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 41.38 52.55 58.38 59.32 58.87 57.97 56.88 -19.06%
EPS 1.47 1.28 0.40 0.46 0.78 0.67 0.92 36.55%
DPS 0.31 0.31 0.31 0.31 0.41 0.41 0.41 -16.96%
NAPS 0.6512 0.6467 0.4081 0.4085 0.4288 0.4232 0.4156 34.79%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.16 2.22 2.97 3.95 2.08 1.88 2.08 -
P/RPS 0.90 0.73 0.88 1.14 0.60 0.55 0.61 29.50%
P/EPS 25.38 30.12 129.02 147.75 45.42 48.02 38.09 -23.65%
EY 3.94 3.32 0.78 0.68 2.20 2.08 2.63 30.82%
DY 0.83 0.81 0.60 0.46 1.16 1.30 1.20 -21.73%
P/NAPS 0.57 0.60 1.26 1.66 0.83 0.76 0.84 -22.72%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 26/03/03 30/12/02 24/09/02 21/06/02 20/03/02 21/12/01 27/09/01 -
Price 1.99 2.03 2.42 3.17 2.03 2.11 1.61 -
P/RPS 0.83 0.67 0.72 0.92 0.59 0.62 0.47 45.94%
P/EPS 23.38 27.54 105.13 118.57 44.33 53.89 29.48 -14.28%
EY 4.28 3.63 0.95 0.84 2.26 1.86 3.39 16.76%
DY 0.90 0.89 0.74 0.57 1.19 1.15 1.55 -30.33%
P/NAPS 0.53 0.54 1.03 1.33 0.81 0.85 0.65 -12.68%

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