[BJLAND] QoQ TTM Result on 31-Oct-2002 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 219.66%
YoY- 92.06%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 963,566 1,500,562 2,068,951 2,627,511 2,918,860 2,966,071 2,943,706 -52.60%
PBT 256,222 309,986 296,725 332,354 307,136 307,571 322,603 -14.27%
Tax -126,606 -179,765 -223,025 -268,461 -287,148 -284,626 -247,649 -36.14%
NP 129,616 130,221 73,700 63,893 19,988 22,945 74,954 44.21%
-
NP to SH 129,616 130,221 73,700 63,893 19,988 22,945 39,116 122.75%
-
Tax Rate 49.41% 57.99% 75.16% 80.78% 93.49% 92.54% 76.77% -
Total Cost 833,950 1,370,341 1,995,251 2,563,618 2,898,872 2,943,126 2,868,752 -56.21%
-
Net Worth 3,204,325 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 2,144,107 30.81%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 15,448 15,448 15,448 15,448 20,691 -
Div Payout % - - 20.96% 24.18% 77.29% 67.33% 52.90% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 3,204,325 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 2,144,107 30.81%
NOSH 868,380 867,692 865,988 866,842 868,291 858,234 854,225 1.10%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 13.45% 8.68% 3.56% 2.43% 0.68% 0.77% 2.55% -
ROE 4.05% 4.03% 2.26% 1.98% 0.98% 1.12% 1.82% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 110.96 172.94 238.91 303.11 336.16 345.60 344.61 -53.11%
EPS 14.93 15.01 8.51 7.37 2.30 2.67 4.58 120.32%
DPS 0.00 0.00 1.80 1.80 1.78 1.80 2.42 -
NAPS 3.69 3.72 3.76 3.73 2.35 2.38 2.51 29.38%
Adjusted Per Share Value based on latest NOSH - 866,842
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 19.27 30.01 41.38 52.55 58.38 59.32 58.87 -52.60%
EPS 2.59 2.60 1.47 1.28 0.40 0.46 0.78 123.06%
DPS 0.00 0.00 0.31 0.31 0.31 0.31 0.41 -
NAPS 0.6409 0.6456 0.6512 0.6467 0.4081 0.4085 0.4288 30.82%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 2.36 1.94 2.16 2.22 2.97 3.95 2.08 -
P/RPS 2.13 1.12 0.90 0.73 0.88 1.14 0.60 133.25%
P/EPS 15.81 12.93 25.38 30.12 129.02 147.75 45.42 -50.61%
EY 6.32 7.74 3.94 3.32 0.78 0.68 2.20 102.47%
DY 0.00 0.00 0.83 0.81 0.60 0.46 1.16 -
P/NAPS 0.64 0.52 0.57 0.60 1.26 1.66 0.83 -15.95%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 26/09/03 24/06/03 26/03/03 30/12/02 24/09/02 21/06/02 20/03/02 -
Price 2.29 2.10 1.99 2.03 2.42 3.17 2.03 -
P/RPS 2.06 1.21 0.83 0.67 0.72 0.92 0.59 130.67%
P/EPS 15.34 13.99 23.38 27.54 105.13 118.57 44.33 -50.80%
EY 6.52 7.15 4.28 3.63 0.95 0.84 2.26 103.04%
DY 0.00 0.00 0.90 0.89 0.74 0.57 1.19 -
P/NAPS 0.62 0.56 0.53 0.54 1.03 1.33 0.81 -16.36%

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