[BJLAND] QoQ TTM Result on 31-Oct-2004 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- -5.62%
YoY- -10.91%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 566,367 663,785 725,156 790,815 815,705 782,536 766,906 -18.31%
PBT 122,543 166,891 187,968 206,997 213,963 189,993 227,436 -33.81%
Tax -77,478 -105,209 -95,787 -103,848 -104,672 -96,170 -99,793 -15.53%
NP 45,065 61,682 92,181 103,149 109,291 93,823 127,643 -50.07%
-
NP to SH 44,784 61,682 92,181 103,149 109,291 93,823 127,643 -50.28%
-
Tax Rate 63.23% 63.04% 50.96% 50.17% 48.92% 50.62% 43.88% -
Total Cost 521,302 602,103 632,975 687,666 706,414 688,713 639,263 -12.72%
-
Net Worth 3,528,785 3,458,404 3,440,629 3,358,284 3,267,994 3,234,285 3,218,979 6.32%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 43,338 31,203 31,215 31,215 31,215 31,215 - -
Div Payout % 96.77% 50.59% 33.86% 30.26% 28.56% 33.27% - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 3,528,785 3,458,404 3,440,629 3,358,284 3,267,994 3,234,285 3,218,979 6.32%
NOSH 867,023 866,768 866,657 867,773 866,842 867,100 867,649 -0.04%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 7.96% 9.29% 12.71% 13.04% 13.40% 11.99% 16.64% -
ROE 1.27% 1.78% 2.68% 3.07% 3.34% 2.90% 3.97% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 65.32 76.58 83.67 91.13 94.10 90.25 88.39 -18.27%
EPS 5.17 7.12 10.64 11.89 12.61 10.82 14.71 -50.22%
DPS 5.00 3.60 3.60 3.60 3.60 3.60 0.00 -
NAPS 4.07 3.99 3.97 3.87 3.77 3.73 3.71 6.37%
Adjusted Per Share Value based on latest NOSH - 867,773
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 11.33 13.28 14.50 15.82 16.31 15.65 15.34 -18.30%
EPS 0.90 1.23 1.84 2.06 2.19 1.88 2.55 -50.08%
DPS 0.87 0.62 0.62 0.62 0.62 0.62 0.00 -
NAPS 0.7058 0.6917 0.6881 0.6717 0.6536 0.6469 0.6438 6.32%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 2.08 2.19 2.25 1.98 2.15 2.20 2.04 -
P/RPS 3.18 2.86 2.69 2.17 2.28 2.44 2.31 23.77%
P/EPS 40.27 30.77 21.15 16.66 17.05 20.33 13.87 103.65%
EY 2.48 3.25 4.73 6.00 5.86 4.92 7.21 -50.93%
DY 2.40 1.64 1.60 1.82 1.67 1.64 0.00 -
P/NAPS 0.51 0.55 0.57 0.51 0.57 0.59 0.55 -4.91%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 22/09/05 27/06/05 28/03/05 21/12/04 27/09/04 22/06/04 19/03/04 -
Price 2.12 2.10 2.20 2.03 2.05 1.91 2.50 -
P/RPS 3.25 2.74 2.63 2.23 2.18 2.12 2.83 9.67%
P/EPS 41.04 29.51 20.68 17.08 16.26 17.65 16.99 80.12%
EY 2.44 3.39 4.83 5.86 6.15 5.67 5.88 -44.39%
DY 2.36 1.71 1.64 1.77 1.76 1.88 0.00 -
P/NAPS 0.52 0.53 0.55 0.52 0.54 0.51 0.67 -15.55%

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