[BJLAND] YoY Annualized Quarter Result on 30-Apr-2003 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -21.17%
YoY- 473.68%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 561,541 668,951 776,904 1,488,364 2,966,071 2,773,246 2,837,916 -23.65%
PBT 99,961 140,577 191,392 294,209 307,658 319,832 306,483 -17.02%
Tax -11,101 -73,119 -97,457 -162,080 -284,626 -264,406 -249,283 -40.45%
NP 88,860 67,458 93,935 132,129 23,032 55,426 57,200 7.61%
-
NP to SH 89,066 67,458 93,935 132,129 23,032 55,426 57,200 7.65%
-
Tax Rate 11.11% 52.01% 50.92% 55.09% 92.51% 82.67% 81.34% -
Total Cost 472,681 601,493 682,969 1,356,235 2,943,039 2,717,820 2,780,716 -25.56%
-
Net Worth 1,792,757 3,522,206 3,260,392 3,190,525 2,045,379 2,097,375 1,788,405 0.04%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 442,916 43,376 31,216 - 21,485 20,725 - -
Div Payout % 497.29% 64.30% 33.23% - 93.28% 37.39% - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,792,757 3,522,206 3,260,392 3,190,525 2,045,379 2,097,375 1,788,405 0.04%
NOSH 878,802 867,538 867,125 866,990 859,402 829,002 724,050 3.27%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 15.82% 10.08% 12.09% 8.88% 0.78% 2.00% 2.02% -
ROE 4.97% 1.92% 2.88% 4.14% 1.13% 2.64% 3.20% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 63.90 77.11 89.60 171.67 345.13 334.53 391.95 -26.07%
EPS 8.46 7.78 10.83 15.24 2.68 4.61 7.90 1.14%
DPS 50.40 5.00 3.60 0.00 2.50 2.50 0.00 -
NAPS 2.04 4.06 3.76 3.68 2.38 2.53 2.47 -3.13%
Adjusted Per Share Value based on latest NOSH - 867,692
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 12.15 14.47 16.81 32.20 64.18 60.01 61.40 -23.65%
EPS 1.93 1.46 2.03 2.86 0.50 1.20 1.24 7.64%
DPS 9.58 0.94 0.68 0.00 0.46 0.45 0.00 -
NAPS 0.3879 0.7621 0.7055 0.6903 0.4426 0.4538 0.387 0.03%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.27 2.19 2.20 1.94 3.95 1.84 3.67 -
P/RPS 0.42 2.84 2.46 1.13 1.14 0.55 0.94 -12.55%
P/EPS 2.66 28.16 20.31 12.73 147.39 27.52 46.46 -37.90%
EY 37.54 3.55 4.92 7.86 0.68 3.63 2.15 61.03%
DY 186.67 2.28 1.64 0.00 0.63 1.36 0.00 -
P/NAPS 0.13 0.54 0.59 0.53 1.66 0.73 1.49 -33.38%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 22/06/06 27/06/05 22/06/04 24/06/03 21/06/02 28/06/01 22/06/00 -
Price 0.27 2.10 1.91 2.10 3.17 1.92 2.90 -
P/RPS 0.42 2.72 2.13 1.22 0.92 0.57 0.74 -9.00%
P/EPS 2.66 27.01 17.63 13.78 118.28 28.72 36.71 -35.41%
EY 37.54 3.70 5.67 7.26 0.85 3.48 2.72 54.84%
DY 186.67 2.38 1.88 0.00 0.79 1.30 0.00 -
P/NAPS 0.13 0.52 0.51 0.57 1.33 0.76 1.17 -30.65%

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