[BJLAND] QoQ TTM Result on 31-Jan-2003 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 15.35%
YoY- 88.41%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 723,477 963,566 1,500,562 2,068,951 2,627,511 2,918,860 2,966,071 -60.86%
PBT 202,333 256,222 309,986 296,725 332,354 307,136 307,571 -24.30%
Tax -86,548 -126,606 -179,765 -223,025 -268,461 -287,148 -284,626 -54.68%
NP 115,785 129,616 130,221 73,700 63,893 19,988 22,945 193.33%
-
NP to SH 115,785 129,616 130,221 73,700 63,893 19,988 22,945 193.33%
-
Tax Rate 42.78% 49.41% 57.99% 75.16% 80.78% 93.49% 92.54% -
Total Cost 607,692 833,950 1,370,341 1,995,251 2,563,618 2,898,872 2,943,126 -64.96%
-
Net Worth 3,174,917 3,204,325 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 34.07%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - 15,448 15,448 15,448 15,448 -
Div Payout % - - - 20.96% 24.18% 77.29% 67.33% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 3,174,917 3,204,325 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 34.07%
NOSH 867,463 868,380 867,692 865,988 866,842 868,291 858,234 0.71%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 16.00% 13.45% 8.68% 3.56% 2.43% 0.68% 0.77% -
ROE 3.65% 4.05% 4.03% 2.26% 1.98% 0.98% 1.12% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 83.40 110.96 172.94 238.91 303.11 336.16 345.60 -61.13%
EPS 13.35 14.93 15.01 8.51 7.37 2.30 2.67 191.54%
DPS 0.00 0.00 0.00 1.80 1.80 1.78 1.80 -
NAPS 3.66 3.69 3.72 3.76 3.73 2.35 2.38 33.12%
Adjusted Per Share Value based on latest NOSH - 865,988
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 14.47 19.27 30.01 41.38 52.55 58.38 59.32 -60.85%
EPS 2.32 2.59 2.60 1.47 1.28 0.40 0.46 193.22%
DPS 0.00 0.00 0.00 0.31 0.31 0.31 0.31 -
NAPS 0.635 0.6409 0.6456 0.6512 0.6467 0.4081 0.4085 34.08%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.31 2.36 1.94 2.16 2.22 2.97 3.95 -
P/RPS 2.77 2.13 1.12 0.90 0.73 0.88 1.14 80.44%
P/EPS 17.31 15.81 12.93 25.38 30.12 129.02 147.75 -75.96%
EY 5.78 6.32 7.74 3.94 3.32 0.78 0.68 314.87%
DY 0.00 0.00 0.00 0.83 0.81 0.60 0.46 -
P/NAPS 0.63 0.64 0.52 0.57 0.60 1.26 1.66 -47.48%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 26/09/03 24/06/03 26/03/03 30/12/02 24/09/02 21/06/02 -
Price 2.08 2.29 2.10 1.99 2.03 2.42 3.17 -
P/RPS 2.49 2.06 1.21 0.83 0.67 0.72 0.92 93.85%
P/EPS 15.58 15.34 13.99 23.38 27.54 105.13 118.57 -74.05%
EY 6.42 6.52 7.15 4.28 3.63 0.95 0.84 286.57%
DY 0.00 0.00 0.00 0.90 0.89 0.74 0.57 -
P/NAPS 0.57 0.62 0.56 0.53 0.54 1.03 1.33 -43.06%

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