[BJLAND] QoQ TTM Result on 31-Jan-2005 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -10.63%
YoY- -27.78%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 521,700 566,367 663,785 725,156 790,815 815,705 782,536 -23.62%
PBT 104,271 122,543 166,891 187,968 206,997 213,963 189,993 -32.89%
Tax -65,197 -77,478 -105,209 -95,787 -103,848 -104,672 -96,170 -22.77%
NP 39,074 45,065 61,682 92,181 103,149 109,291 93,823 -44.14%
-
NP to SH 38,332 44,784 61,682 92,181 103,149 109,291 93,823 -44.85%
-
Tax Rate 62.53% 63.23% 63.04% 50.96% 50.17% 48.92% 50.62% -
Total Cost 482,626 521,302 602,103 632,975 687,666 706,414 688,713 -21.05%
-
Net Worth 3,475,856 3,528,785 3,458,404 3,440,629 3,358,284 3,267,994 3,234,285 4.90%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 43,338 43,338 31,203 31,215 31,215 31,215 31,215 24.37%
Div Payout % 113.06% 96.77% 50.59% 33.86% 30.26% 28.56% 33.27% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 3,475,856 3,528,785 3,458,404 3,440,629 3,358,284 3,267,994 3,234,285 4.90%
NOSH 868,964 867,023 866,768 866,657 867,773 866,842 867,100 0.14%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 7.49% 7.96% 9.29% 12.71% 13.04% 13.40% 11.99% -
ROE 1.10% 1.27% 1.78% 2.68% 3.07% 3.34% 2.90% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 60.04 65.32 76.58 83.67 91.13 94.10 90.25 -23.73%
EPS 4.41 5.17 7.12 10.64 11.89 12.61 10.82 -44.93%
DPS 5.00 5.00 3.60 3.60 3.60 3.60 3.60 24.40%
NAPS 4.00 4.07 3.99 3.97 3.87 3.77 3.73 4.75%
Adjusted Per Share Value based on latest NOSH - 866,657
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 10.43 11.33 13.28 14.50 15.82 16.31 15.65 -23.64%
EPS 0.77 0.90 1.23 1.84 2.06 2.19 1.88 -44.75%
DPS 0.87 0.87 0.62 0.62 0.62 0.62 0.62 25.26%
NAPS 0.6952 0.7058 0.6917 0.6881 0.6717 0.6536 0.6469 4.90%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 2.09 2.08 2.19 2.25 1.98 2.15 2.20 -
P/RPS 3.48 3.18 2.86 2.69 2.17 2.28 2.44 26.62%
P/EPS 47.38 40.27 30.77 21.15 16.66 17.05 20.33 75.51%
EY 2.11 2.48 3.25 4.73 6.00 5.86 4.92 -43.04%
DY 2.39 2.40 1.64 1.60 1.82 1.67 1.64 28.45%
P/NAPS 0.52 0.51 0.55 0.57 0.51 0.57 0.59 -8.05%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 22/12/05 22/09/05 27/06/05 28/03/05 21/12/04 27/09/04 22/06/04 -
Price 2.36 2.12 2.10 2.20 2.03 2.05 1.91 -
P/RPS 3.93 3.25 2.74 2.63 2.23 2.18 2.12 50.73%
P/EPS 53.50 41.04 29.51 20.68 17.08 16.26 17.65 109.02%
EY 1.87 2.44 3.39 4.83 5.86 6.15 5.67 -52.16%
DY 2.12 2.36 1.71 1.64 1.77 1.76 1.88 8.31%
P/NAPS 0.59 0.52 0.53 0.55 0.52 0.54 0.51 10.17%

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