[BJLAND] QoQ TTM Result on 31-Oct-2001 [#2]

Stock

[BJLAND] BERJAYA LAND BHD

Announcement Date

21-Dec-2001

Admission Sponsor

Sponsor

Financial Year

30-Apr-2002

Quarter

31-Oct-2001 [#2]

Profit Trend

QoQ- -27.29%

YoY- -56.13%

Quarter Report

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
TTM Result
Revenue	2,918,860	2,966,071	2,943,706	2,898,469	2,844,108	2,774,404	2,819,637	2.33%
YoY %	-1.59%	0.76%	1.56%	1.91%	2.51%	-1.60%	-	-
Horiz. %	103.52%	105.19%	104.40%	102.80%	100.87%	98.40%	100.00%	-
PBT	307,136	307,571	322,603	306,503	315,199	304,180	349,647	-8.30%
YoY %	-0.14%	-4.66%	5.25%	-2.76%	3.62%	-13.00%	-	-
Horiz. %	87.84%	87.97%	92.27%	87.66%	90.15%	87.00%	100.00%	-
Tax	-287,148	-284,626	-247,649	-237,398	-233,608	-230,125	-271,037	3.93%
YoY %	-0.89%	-14.93%	-4.32%	-1.62%	-1.51%	15.09%	-	-
Horiz. %	105.94%	105.01%	91.37%	87.59%	86.19%	84.91%	100.00%	-
NP	19,988	22,945	74,954	69,105	81,591	74,055	78,610	-59.96%
YoY %	-12.89%	-69.39%	8.46%	-15.30%	10.18%	-5.79%	-	-
Horiz. %	25.43%	29.19%	95.35%	87.91%	103.79%	94.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,988	22,945	39,116	33,267	45,753	38,217	78,610	-59.96%
YoY %	-12.89%	-41.34%	17.58%	-27.29%	19.72%	-51.38%	-	-
Horiz. %	25.43%	29.19%	49.76%	42.32%	58.20%	48.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	93.49%	92.54%	76.77%	77.45%	74.11%	75.65%	77.52%	-
YoY %	1.03%	20.54%	-0.88%	4.51%	-2.04%	-2.41%	-	-
Horiz. %	120.60%	119.38%	99.03%	99.91%	95.60%	97.59%	100.00%	-
Total Cost	2,898,872	2,943,126	2,868,752	2,829,364	2,762,517	2,700,349	2,741,027	3.81%
YoY %	-1.50%	2.59%	1.39%	2.42%	2.30%	-1.48%	-	-
Horiz. %	105.76%	107.37%	104.66%	103.22%	100.78%	98.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,040,485	2,042,597	2,144,107	2,115,783	2,077,823	2,052,615	2,110,559	-2.23%
YoY %	-0.10%	-4.73%	1.34%	1.83%	1.23%	-2.75%	-	-
Horiz. %	96.68%	96.78%	101.59%	100.25%	98.45%	97.25%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Dividend
Div	15,448	15,448	20,691	20,691	20,691	20,691	25,305	-28.10%
YoY %	0.00%	-25.34%	0.00%	0.00%	0.00%	-18.23%	-	-
Horiz. %	61.05%	61.05%	81.77%	81.77%	81.77%	81.77%	100.00%	-
Div Payout %	77.29%	67.33%	52.90%	62.20%	45.22%	54.14%	32.19%	-
YoY %	14.79%	27.28%	-14.95%	37.55%	-16.48%	68.19%	-	-
Horiz. %	240.11%	209.16%	164.34%	193.23%	140.48%	168.19%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Equity
Net Worth	2,040,485	2,042,597	2,144,107	2,115,783	2,077,823	2,052,615	2,110,559	-2.23%
YoY %	-0.10%	-4.73%	1.34%	1.83%	1.23%	-2.75%	-	-
Horiz. %	96.68%	96.78%	101.59%	100.25%	98.45%	97.25%	100.00%	-
NOSH	868,291	858,234	854,225	849,712	837,831	827,667	827,670	3.25%
YoY %	1.17%	0.47%	0.53%	1.42%	1.23%	-0.00%	-	-
Horiz. %	104.91%	103.69%	103.21%	102.66%	101.23%	100.00%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Ratio Analysis
NP Margin	0.68%	0.77%	2.55%	2.38%	2.87%	2.67%	2.79%	-
YoY %	-11.69%	-69.80%	7.14%	-17.07%	7.49%	-4.30%	-	-
Horiz. %	24.37%	27.60%	91.40%	85.30%	102.87%	95.70%	100.00%	-
ROE	0.98%	1.12%	1.82%	1.57%	2.20%	1.86%	3.72%	-
YoY %	-12.50%	-38.46%	15.92%	-28.64%	18.28%	-50.00%	-	-
Horiz. %	26.34%	30.11%	48.92%	42.20%	59.14%	50.00%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Per Share
RPS	336.16	345.60	344.61	341.11	339.46	335.21	340.67	-0.88%
YoY %	-2.73%	0.29%	1.03%	0.49%	1.27%	-1.60%	-	-
Horiz. %	98.68%	101.45%	101.16%	100.13%	99.64%	98.40%	100.00%	-
EPS	2.30	2.67	4.58	3.92	5.46	4.62	9.50	-61.25%
YoY %	-13.86%	-41.70%	16.84%	-28.21%	18.18%	-51.37%	-	-
Horiz. %	24.21%	28.11%	48.21%	41.26%	57.47%	48.63%	100.00%	-
DPS	1.78	1.80	2.42	2.44	2.50	2.50	3.06	-30.38%
YoY %	-1.11%	-25.62%	-0.82%	-2.40%	0.00%	-18.30%	-	-
Horiz. %	58.17%	58.82%	79.08%	79.74%	81.70%	81.70%	100.00%	-
NAPS	2.35	2.38	2.51	2.49	2.48	2.48	2.55	-5.31%
YoY %	-1.26%	-5.18%	0.80%	0.40%	0.00%	-2.75%	-	-
Horiz. %	92.16%	93.33%	98.43%	97.65%	97.25%	97.25%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Adjusted Per Share Value based on latest NOSH - 849,712
RPS	58.38	59.32	58.87	57.97	56.88	55.49	56.39	2.34%
YoY %	-1.58%	0.76%	1.55%	1.92%	2.50%	-1.60%	-	-
Horiz. %	103.53%	105.20%	104.40%	102.80%	100.87%	98.40%	100.00%	-
EPS	0.40	0.46	0.78	0.67	0.92	0.76	1.57	-59.91%
YoY %	-13.04%	-41.03%	16.42%	-27.17%	21.05%	-51.59%	-	-
Horiz. %	25.48%	29.30%	49.68%	42.68%	58.60%	48.41%	100.00%	-
DPS	0.31	0.31	0.41	0.41	0.41	0.41	0.51	-28.30%
YoY %	0.00%	-24.39%	0.00%	0.00%	0.00%	-19.61%	-	-
Horiz. %	60.78%	60.78%	80.39%	80.39%	80.39%	80.39%	100.00%	-
NAPS	0.4081	0.4085	0.4288	0.4232	0.4156	0.4105	0.4221	-2.22%
YoY %	-0.10%	-4.73%	1.32%	1.83%	1.24%	-2.75%	-	-
Horiz. %	96.68%	96.78%	101.59%	100.26%	98.46%	97.25%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	-
Price	2.97	3.95	2.08	1.88	2.08	1.84	2.39	-
P/RPS	0.88	1.14	0.60	0.55	0.61	0.55	0.70	16.53%
YoY %	-22.81%	90.00%	9.09%	-9.84%	10.91%	-21.43%	-	-
Horiz. %	125.71%	162.86%	85.71%	78.57%	87.14%	78.57%	100.00%	-
P/EPS	129.02	147.75	45.42	48.02	38.09	39.85	25.16	198.26%
YoY %	-12.68%	225.30%	-5.41%	26.07%	-4.42%	58.39%	-	-
Horiz. %	512.80%	587.24%	180.52%	190.86%	151.39%	158.39%	100.00%	-
EY	0.78	0.68	2.20	2.08	2.63	2.51	3.97	-66.30%
YoY %	14.71%	-69.09%	5.77%	-20.91%	4.78%	-36.78%	-	-
Horiz. %	19.65%	17.13%	55.42%	52.39%	66.25%	63.22%	100.00%	-
DY	0.60	0.46	1.16	1.30	1.20	1.36	1.28	-39.74%
YoY %	30.43%	-60.34%	-10.77%	8.33%	-11.76%	6.25%	-	-
Horiz. %	46.88%	35.94%	90.62%	101.56%	93.75%	106.25%	100.00%	-
P/NAPS	1.26	1.66	0.83	0.76	0.84	0.74	0.94	21.63%
YoY %	-24.10%	100.00%	9.21%	-9.52%	13.51%	-21.28%	-	-
Horiz. %	134.04%	176.60%	88.30%	80.85%	89.36%	78.72%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Price Multiplier on Announcement Date
Date	24/09/02	21/06/02	20/03/02	21/12/01	27/09/01	28/06/01	28/03/01	-
Price	2.42	3.17	2.03	2.11	1.61	1.92	1.62	-
P/RPS	0.72	0.92	0.59	0.62	0.47	0.57	0.48	31.13%
YoY %	-21.74%	55.93%	-4.84%	31.91%	-17.54%	18.75%	-	-
Horiz. %	150.00%	191.67%	122.92%	129.17%	97.92%	118.75%	100.00%	-
P/EPS	105.13	118.57	44.33	53.89	29.48	41.58	17.06	237.24%
YoY %	-11.34%	167.47%	-17.74%	82.80%	-29.10%	143.73%	-	-
Horiz. %	616.24%	695.02%	259.85%	315.89%	172.80%	243.73%	100.00%	-
EY	0.95	0.84	2.26	1.86	3.39	2.40	5.86	-70.36%
YoY %	13.10%	-62.83%	21.51%	-45.13%	41.25%	-59.04%	-	-
Horiz. %	16.21%	14.33%	38.57%	31.74%	57.85%	40.96%	100.00%	-
DY	0.74	0.57	1.19	1.15	1.55	1.30	1.89	-46.57%
YoY %	29.82%	-52.10%	3.48%	-25.81%	19.23%	-31.22%	-	-
Horiz. %	39.15%	30.16%	62.96%	60.85%	82.01%	68.78%	100.00%	-
P/NAPS	1.03	1.33	0.81	0.85	0.65	0.77	0.64	37.45%
YoY %	-22.56%	64.20%	-4.71%	30.77%	-15.58%	20.31%	-	-
Horiz. %	160.94%	207.81%	126.56%	132.81%	101.56%	120.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos