[BJLAND] YoY Annualized Quarter Result on 30-Apr-2004 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -42.78%
YoY- -28.91%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 538,368 561,541 668,951 776,904 1,488,364 2,966,071 2,773,246 -23.89%
PBT -5,957 99,961 140,577 191,392 294,209 307,658 319,832 -
Tax 38,903 -11,101 -73,119 -97,457 -162,080 -284,626 -264,406 -
NP 32,946 88,860 67,458 93,935 132,129 23,032 55,426 -8.30%
-
NP to SH 41,699 89,066 67,458 93,935 132,129 23,032 55,426 -4.63%
-
Tax Rate - 11.11% 52.01% 50.92% 55.09% 92.51% 82.67% -
Total Cost 505,422 472,681 601,493 682,969 1,356,235 2,943,039 2,717,820 -24.43%
-
Net Worth 2,058,149 1,792,757 3,522,206 3,260,392 3,190,525 2,045,379 2,097,375 -0.31%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 39,194 442,916 43,376 31,216 - 21,485 20,725 11.19%
Div Payout % 93.99% 497.29% 64.30% 33.23% - 93.28% 37.39% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 2,058,149 1,792,757 3,522,206 3,260,392 3,190,525 2,045,379 2,097,375 -0.31%
NOSH 894,847 878,802 867,538 867,125 866,990 859,402 829,002 1.28%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 6.12% 15.82% 10.08% 12.09% 8.88% 0.78% 2.00% -
ROE 2.03% 4.97% 1.92% 2.88% 4.14% 1.13% 2.64% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 60.16 63.90 77.11 89.60 171.67 345.13 334.53 -24.86%
EPS 4.60 8.46 7.78 10.83 15.24 2.68 4.61 -0.03%
DPS 4.38 50.40 5.00 3.60 0.00 2.50 2.50 9.79%
NAPS 2.30 2.04 4.06 3.76 3.68 2.38 2.53 -1.57%
Adjusted Per Share Value based on latest NOSH - 867,100
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 11.65 12.15 14.47 16.81 32.20 64.18 60.01 -23.89%
EPS 0.90 1.93 1.46 2.03 2.86 0.50 1.20 -4.67%
DPS 0.85 9.58 0.94 0.68 0.00 0.46 0.45 11.17%
NAPS 0.4453 0.3879 0.7621 0.7055 0.6903 0.4426 0.4538 -0.31%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.50 0.27 2.19 2.20 1.94 3.95 1.84 -
P/RPS 0.83 0.42 2.84 2.46 1.13 1.14 0.55 7.09%
P/EPS 10.73 2.66 28.16 20.31 12.73 147.39 27.52 -14.52%
EY 9.32 37.54 3.55 4.92 7.86 0.68 3.63 17.00%
DY 8.76 186.67 2.28 1.64 0.00 0.63 1.36 36.38%
P/NAPS 0.22 0.13 0.54 0.59 0.53 1.66 0.73 -18.11%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 22/06/06 27/06/05 22/06/04 24/06/03 21/06/02 28/06/01 -
Price 0.80 0.27 2.10 1.91 2.10 3.17 1.92 -
P/RPS 1.33 0.42 2.72 2.13 1.22 0.92 0.57 15.15%
P/EPS 17.17 2.66 27.01 17.63 13.78 118.28 28.72 -8.21%
EY 5.82 37.54 3.70 5.67 7.26 0.85 3.48 8.94%
DY 5.48 186.67 2.38 1.88 0.00 0.79 1.30 27.08%
P/NAPS 0.35 0.13 0.52 0.51 0.57 1.33 0.76 -12.11%

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