[BJLAND] QoQ TTM Result on 31-Oct-2003 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -10.67%
YoY- 81.22%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 815,705 782,536 766,906 723,477 963,566 1,500,562 2,068,951 -46.26%
PBT 213,963 189,993 227,436 202,333 256,222 309,986 296,725 -19.60%
Tax -104,672 -96,170 -99,793 -86,548 -126,606 -179,765 -223,025 -39.63%
NP 109,291 93,823 127,643 115,785 129,616 130,221 73,700 30.07%
-
NP to SH 109,291 93,823 127,643 115,785 129,616 130,221 73,700 30.07%
-
Tax Rate 48.92% 50.62% 43.88% 42.78% 49.41% 57.99% 75.16% -
Total Cost 706,414 688,713 639,263 607,692 833,950 1,370,341 1,995,251 -49.98%
-
Net Worth 3,267,994 3,234,285 3,218,979 3,174,917 3,204,325 3,227,815 3,256,116 0.24%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 31,215 31,215 - - - - 15,448 59.89%
Div Payout % 28.56% 33.27% - - - - 20.96% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 3,267,994 3,234,285 3,218,979 3,174,917 3,204,325 3,227,815 3,256,116 0.24%
NOSH 866,842 867,100 867,649 867,463 868,380 867,692 865,988 0.06%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 13.40% 11.99% 16.64% 16.00% 13.45% 8.68% 3.56% -
ROE 3.34% 2.90% 3.97% 3.65% 4.05% 4.03% 2.26% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 94.10 90.25 88.39 83.40 110.96 172.94 238.91 -46.29%
EPS 12.61 10.82 14.71 13.35 14.93 15.01 8.51 30.00%
DPS 3.60 3.60 0.00 0.00 0.00 0.00 1.80 58.80%
NAPS 3.77 3.73 3.71 3.66 3.69 3.72 3.76 0.17%
Adjusted Per Share Value based on latest NOSH - 867,463
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 17.65 16.93 16.59 15.65 20.85 32.47 44.77 -46.26%
EPS 2.36 2.03 2.76 2.51 2.80 2.82 1.59 30.15%
DPS 0.68 0.68 0.00 0.00 0.00 0.00 0.33 62.00%
NAPS 0.7071 0.6998 0.6965 0.687 0.6933 0.6984 0.7045 0.24%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.15 2.20 2.04 2.31 2.36 1.94 2.16 -
P/RPS 2.28 2.44 2.31 2.77 2.13 1.12 0.90 85.94%
P/EPS 17.05 20.33 13.87 17.31 15.81 12.93 25.38 -23.31%
EY 5.86 4.92 7.21 5.78 6.32 7.74 3.94 30.32%
DY 1.67 1.64 0.00 0.00 0.00 0.00 0.83 59.44%
P/NAPS 0.57 0.59 0.55 0.63 0.64 0.52 0.57 0.00%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 22/06/04 19/03/04 19/12/03 26/09/03 24/06/03 26/03/03 -
Price 2.05 1.91 2.50 2.08 2.29 2.10 1.99 -
P/RPS 2.18 2.12 2.83 2.49 2.06 1.21 0.83 90.47%
P/EPS 16.26 17.65 16.99 15.58 15.34 13.99 23.38 -21.52%
EY 6.15 5.67 5.88 6.42 6.52 7.15 4.28 27.36%
DY 1.76 1.88 0.00 0.00 0.00 0.00 0.90 56.44%
P/NAPS 0.54 0.51 0.67 0.57 0.62 0.56 0.53 1.25%

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