[BJLAND] QoQ TTM Result on 31-Jul-2003 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -0.46%
YoY- 548.47%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 782,536 766,906 723,477 963,566 1,500,562 2,068,951 2,627,511 -55.43%
PBT 189,993 227,436 202,333 256,222 309,986 296,725 332,354 -31.14%
Tax -96,170 -99,793 -86,548 -126,606 -179,765 -223,025 -268,461 -49.59%
NP 93,823 127,643 115,785 129,616 130,221 73,700 63,893 29.22%
-
NP to SH 93,823 127,643 115,785 129,616 130,221 73,700 63,893 29.22%
-
Tax Rate 50.62% 43.88% 42.78% 49.41% 57.99% 75.16% 80.78% -
Total Cost 688,713 639,263 607,692 833,950 1,370,341 1,995,251 2,563,618 -58.39%
-
Net Worth 3,234,285 3,218,979 3,174,917 3,204,325 3,227,815 3,256,116 3,233,321 0.01%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 31,215 - - - - 15,448 15,448 59.89%
Div Payout % 33.27% - - - - 20.96% 24.18% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 3,234,285 3,218,979 3,174,917 3,204,325 3,227,815 3,256,116 3,233,321 0.01%
NOSH 867,100 867,649 867,463 868,380 867,692 865,988 866,842 0.01%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 11.99% 16.64% 16.00% 13.45% 8.68% 3.56% 2.43% -
ROE 2.90% 3.97% 3.65% 4.05% 4.03% 2.26% 1.98% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 90.25 88.39 83.40 110.96 172.94 238.91 303.11 -55.44%
EPS 10.82 14.71 13.35 14.93 15.01 8.51 7.37 29.20%
DPS 3.60 0.00 0.00 0.00 0.00 1.80 1.80 58.80%
NAPS 3.73 3.71 3.66 3.69 3.72 3.76 3.73 0.00%
Adjusted Per Share Value based on latest NOSH - 868,380
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 15.65 15.34 14.47 19.27 30.01 41.38 52.55 -55.43%
EPS 1.88 2.55 2.32 2.59 2.60 1.47 1.28 29.24%
DPS 0.62 0.00 0.00 0.00 0.00 0.31 0.31 58.80%
NAPS 0.6469 0.6438 0.635 0.6409 0.6456 0.6512 0.6467 0.02%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.20 2.04 2.31 2.36 1.94 2.16 2.22 -
P/RPS 2.44 2.31 2.77 2.13 1.12 0.90 0.73 123.71%
P/EPS 20.33 13.87 17.31 15.81 12.93 25.38 30.12 -23.07%
EY 4.92 7.21 5.78 6.32 7.74 3.94 3.32 30.01%
DY 1.64 0.00 0.00 0.00 0.00 0.83 0.81 60.11%
P/NAPS 0.59 0.55 0.63 0.64 0.52 0.57 0.60 -1.11%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 22/06/04 19/03/04 19/12/03 26/09/03 24/06/03 26/03/03 30/12/02 -
Price 1.91 2.50 2.08 2.29 2.10 1.99 2.03 -
P/RPS 2.12 2.83 2.49 2.06 1.21 0.83 0.67 115.68%
P/EPS 17.65 16.99 15.58 15.34 13.99 23.38 27.54 -25.68%
EY 5.67 5.88 6.42 6.52 7.15 4.28 3.63 34.65%
DY 1.88 0.00 0.00 0.00 0.00 0.90 0.89 64.70%
P/NAPS 0.51 0.67 0.57 0.62 0.56 0.53 0.54 -3.74%

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