[BJLAND] YoY Annualized Quarter Result on 30-Apr-2005 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -58.36%
YoY- -28.19%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 1,516,088 538,368 561,541 668,951 776,904 1,488,364 2,966,071 -10.57%
PBT 1,119,743 -5,957 99,961 140,577 191,392 294,209 307,658 24.00%
Tax 23,527 38,903 -11,101 -73,119 -97,457 -162,080 -284,626 -
NP 1,143,270 32,946 88,860 67,458 93,935 132,129 23,032 91.59%
-
NP to SH 1,110,760 41,699 89,066 67,458 93,935 132,129 23,032 90.67%
-
Tax Rate -2.10% - 11.11% 52.01% 50.92% 55.09% 92.51% -
Total Cost 372,818 505,422 472,681 601,493 682,969 1,356,235 2,943,039 -29.10%
-
Net Worth 5,096,836 2,058,149 1,792,757 3,522,206 3,260,392 3,190,525 2,045,379 16.41%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 165,423 39,194 442,916 43,376 31,216 - 21,485 40.47%
Div Payout % 14.89% 93.99% 497.29% 64.30% 33.23% - 93.28% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 5,096,836 2,058,149 1,792,757 3,522,206 3,260,392 3,190,525 2,045,379 16.41%
NOSH 1,117,727 894,847 878,802 867,538 867,125 866,990 859,402 4.47%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 75.41% 6.12% 15.82% 10.08% 12.09% 8.88% 0.78% -
ROE 21.79% 2.03% 4.97% 1.92% 2.88% 4.14% 1.13% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 135.64 60.16 63.90 77.11 89.60 171.67 345.13 -14.40%
EPS 99.01 4.60 8.46 7.78 10.83 15.24 2.68 82.39%
DPS 14.80 4.38 50.40 5.00 3.60 0.00 2.50 34.46%
NAPS 4.56 2.30 2.04 4.06 3.76 3.68 2.38 11.43%
Adjusted Per Share Value based on latest NOSH - 866,768
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 30.32 10.77 11.23 13.38 15.54 29.77 59.32 -10.57%
EPS 22.22 0.83 1.78 1.35 1.88 2.64 0.46 90.72%
DPS 3.31 0.78 8.86 0.87 0.62 0.00 0.43 40.47%
NAPS 1.0194 0.4116 0.3586 0.7044 0.6521 0.6381 0.4091 16.41%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 2.88 0.50 0.27 2.19 2.20 1.94 3.95 -
P/RPS 2.12 0.83 0.42 2.84 2.46 1.13 1.14 10.88%
P/EPS 2.90 10.73 2.66 28.16 20.31 12.73 147.39 -48.01%
EY 34.51 9.32 37.54 3.55 4.92 7.86 0.68 92.30%
DY 5.14 8.76 186.67 2.28 1.64 0.00 0.63 41.83%
P/NAPS 0.63 0.22 0.13 0.54 0.59 0.53 1.66 -14.89%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 20/06/08 28/06/07 22/06/06 27/06/05 22/06/04 24/06/03 21/06/02 -
Price 1.91 0.80 0.27 2.10 1.91 2.10 3.17 -
P/RPS 1.41 1.33 0.42 2.72 2.13 1.22 0.92 7.36%
P/EPS 1.92 17.17 2.66 27.01 17.63 13.78 118.28 -49.64%
EY 52.03 5.82 37.54 3.70 5.67 7.26 0.85 98.39%
DY 7.75 5.48 186.67 2.38 1.88 0.00 0.79 46.26%
P/NAPS 0.42 0.35 0.13 0.52 0.51 0.57 1.33 -17.46%

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