[BJLAND] QoQ TTM Result on 31-Jul-2002 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -12.89%
YoY- -56.31%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 1,500,562 2,068,951 2,627,511 2,918,860 2,966,071 2,943,706 2,898,469 -35.60%
PBT 309,986 296,725 332,354 307,136 307,571 322,603 306,503 0.75%
Tax -179,765 -223,025 -268,461 -287,148 -284,626 -247,649 -237,398 -16.96%
NP 130,221 73,700 63,893 19,988 22,945 74,954 69,105 52.73%
-
NP to SH 130,221 73,700 63,893 19,988 22,945 39,116 33,267 148.99%
-
Tax Rate 57.99% 75.16% 80.78% 93.49% 92.54% 76.77% 77.45% -
Total Cost 1,370,341 1,995,251 2,563,618 2,898,872 2,943,126 2,868,752 2,829,364 -38.40%
-
Net Worth 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 2,144,107 2,115,783 32.62%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 15,448 15,448 15,448 15,448 20,691 20,691 -
Div Payout % - 20.96% 24.18% 77.29% 67.33% 52.90% 62.20% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 2,144,107 2,115,783 32.62%
NOSH 867,692 865,988 866,842 868,291 858,234 854,225 849,712 1.40%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 8.68% 3.56% 2.43% 0.68% 0.77% 2.55% 2.38% -
ROE 4.03% 2.26% 1.98% 0.98% 1.12% 1.82% 1.57% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 172.94 238.91 303.11 336.16 345.60 344.61 341.11 -36.49%
EPS 15.01 8.51 7.37 2.30 2.67 4.58 3.92 145.35%
DPS 0.00 1.80 1.80 1.78 1.80 2.42 2.44 -
NAPS 3.72 3.76 3.73 2.35 2.38 2.51 2.49 30.78%
Adjusted Per Share Value based on latest NOSH - 868,291
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 30.01 41.38 52.55 58.38 59.32 58.87 57.97 -35.60%
EPS 2.60 1.47 1.28 0.40 0.46 0.78 0.67 147.55%
DPS 0.00 0.31 0.31 0.31 0.31 0.41 0.41 -
NAPS 0.6456 0.6512 0.6467 0.4081 0.4085 0.4288 0.4232 32.62%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.94 2.16 2.22 2.97 3.95 2.08 1.88 -
P/RPS 1.12 0.90 0.73 0.88 1.14 0.60 0.55 60.86%
P/EPS 12.93 25.38 30.12 129.02 147.75 45.42 48.02 -58.40%
EY 7.74 3.94 3.32 0.78 0.68 2.20 2.08 140.71%
DY 0.00 0.83 0.81 0.60 0.46 1.16 1.30 -
P/NAPS 0.52 0.57 0.60 1.26 1.66 0.83 0.76 -22.40%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 24/06/03 26/03/03 30/12/02 24/09/02 21/06/02 20/03/02 21/12/01 -
Price 2.10 1.99 2.03 2.42 3.17 2.03 2.11 -
P/RPS 1.21 0.83 0.67 0.72 0.92 0.59 0.62 56.36%
P/EPS 13.99 23.38 27.54 105.13 118.57 44.33 53.89 -59.40%
EY 7.15 4.28 3.63 0.95 0.84 2.26 1.86 145.99%
DY 0.00 0.90 0.89 0.74 0.57 1.19 1.15 -
P/NAPS 0.56 0.53 0.54 1.03 1.33 0.81 0.85 -24.34%

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