[BJLAND] QoQ TTM Result on 30-Apr-2003 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 76.69%
YoY- 467.54%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 766,906 723,477 963,566 1,500,562 2,068,951 2,627,511 2,918,860 -58.87%
PBT 227,436 202,333 256,222 309,986 296,725 332,354 307,136 -18.10%
Tax -99,793 -86,548 -126,606 -179,765 -223,025 -268,461 -287,148 -50.47%
NP 127,643 115,785 129,616 130,221 73,700 63,893 19,988 243.04%
-
NP to SH 127,643 115,785 129,616 130,221 73,700 63,893 19,988 243.04%
-
Tax Rate 43.88% 42.78% 49.41% 57.99% 75.16% 80.78% 93.49% -
Total Cost 639,263 607,692 833,950 1,370,341 1,995,251 2,563,618 2,898,872 -63.39%
-
Net Worth 3,218,979 3,174,917 3,204,325 3,227,815 3,256,116 3,233,321 2,040,485 35.40%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - 15,448 15,448 15,448 -
Div Payout % - - - - 20.96% 24.18% 77.29% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 3,218,979 3,174,917 3,204,325 3,227,815 3,256,116 3,233,321 2,040,485 35.40%
NOSH 867,649 867,463 868,380 867,692 865,988 866,842 868,291 -0.04%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 16.64% 16.00% 13.45% 8.68% 3.56% 2.43% 0.68% -
ROE 3.97% 3.65% 4.05% 4.03% 2.26% 1.98% 0.98% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 88.39 83.40 110.96 172.94 238.91 303.11 336.16 -58.85%
EPS 14.71 13.35 14.93 15.01 8.51 7.37 2.30 243.39%
DPS 0.00 0.00 0.00 0.00 1.80 1.80 1.78 -
NAPS 3.71 3.66 3.69 3.72 3.76 3.73 2.35 35.46%
Adjusted Per Share Value based on latest NOSH - 867,692
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 16.59 15.65 20.85 32.47 44.77 56.85 63.16 -58.88%
EPS 2.76 2.51 2.80 2.82 1.59 1.38 0.43 244.20%
DPS 0.00 0.00 0.00 0.00 0.33 0.33 0.33 -
NAPS 0.6965 0.687 0.6933 0.6984 0.7045 0.6996 0.4415 35.40%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.04 2.31 2.36 1.94 2.16 2.22 2.97 -
P/RPS 2.31 2.77 2.13 1.12 0.90 0.73 0.88 89.95%
P/EPS 13.87 17.31 15.81 12.93 25.38 30.12 129.02 -77.29%
EY 7.21 5.78 6.32 7.74 3.94 3.32 0.78 338.66%
DY 0.00 0.00 0.00 0.00 0.83 0.81 0.60 -
P/NAPS 0.55 0.63 0.64 0.52 0.57 0.60 1.26 -42.36%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 19/03/04 19/12/03 26/09/03 24/06/03 26/03/03 30/12/02 24/09/02 -
Price 2.50 2.08 2.29 2.10 1.99 2.03 2.42 -
P/RPS 2.83 2.49 2.06 1.21 0.83 0.67 0.72 148.43%
P/EPS 16.99 15.58 15.34 13.99 23.38 27.54 105.13 -70.23%
EY 5.88 6.42 6.52 7.15 4.28 3.63 0.95 235.99%
DY 0.00 0.00 0.00 0.00 0.90 0.89 0.74 -
P/NAPS 0.67 0.57 0.62 0.56 0.53 0.54 1.03 -24.86%

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