[BJLAND] YoY Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -10.38%
YoY- -1.33%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 675,818 507,889 488,634 722,818 794,918 1,777,533 2,973,693 -21.87%
PBT 646,358 47,545 64,962 261,856 264,556 374,624 389,084 8.82%
Tax -10,869 6,444 -23,018 -99,870 -100,381 -207,010 -289,145 -42.10%
NP 635,489 53,989 41,944 161,985 164,174 167,613 99,938 36.09%
-
NP to SH 638,780 54,612 41,532 161,985 164,174 167,613 99,938 36.20%
-
Tax Rate 1.68% -13.55% 35.43% 38.14% 37.94% 55.26% 74.31% -
Total Cost 40,329 453,900 446,690 560,833 630,744 1,609,920 2,873,754 -50.87%
-
Net Worth 2,186,188 2,117,608 1,793,692 3,442,621 3,217,014 3,259,790 2,147,654 0.29%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 138,865 - 545,982 - - - - -
Div Payout % 21.74% - 1,314.61% - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 2,186,188 2,117,608 1,793,692 3,442,621 3,217,014 3,259,790 2,147,654 0.29%
NOSH 938,278 928,775 874,971 867,159 867,119 866,965 855,639 1.54%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 94.03% 10.63% 8.58% 22.41% 20.65% 9.43% 3.36% -
ROE 29.22% 2.58% 2.32% 4.71% 5.10% 5.14% 4.65% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 72.03 54.68 55.85 83.35 91.67 205.03 347.54 -23.06%
EPS 68.08 5.88 4.65 18.68 18.93 19.33 11.68 34.13%
DPS 14.80 0.00 62.40 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.28 2.05 3.97 3.71 3.76 2.51 -1.23%
Adjusted Per Share Value based on latest NOSH - 866,657
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 14.62 10.99 10.57 15.64 17.20 38.46 64.34 -21.87%
EPS 13.82 1.18 0.90 3.50 3.55 3.63 2.16 36.23%
DPS 3.00 0.00 11.81 0.00 0.00 0.00 0.00 -
NAPS 0.473 0.4582 0.3881 0.7449 0.6961 0.7053 0.4647 0.29%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 2.78 0.46 0.29 2.25 2.04 2.16 2.08 -
P/RPS 3.86 0.84 0.52 2.70 2.23 1.05 0.60 36.35%
P/EPS 4.08 7.82 6.11 12.04 10.77 11.17 17.81 -21.76%
EY 24.49 12.78 16.37 8.30 9.28 8.95 5.62 27.78%
DY 5.32 0.00 215.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.20 0.14 0.57 0.55 0.57 0.83 6.18%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 24/03/08 21/03/07 22/03/06 28/03/05 19/03/04 26/03/03 20/03/02 -
Price 2.60 0.43 0.27 2.20 2.50 1.99 2.03 -
P/RPS 3.61 0.79 0.48 2.64 2.73 0.97 0.58 35.60%
P/EPS 3.82 7.31 5.69 11.78 13.20 10.29 17.38 -22.30%
EY 26.18 13.67 17.58 8.49 7.57 9.72 5.75 28.72%
DY 5.69 0.00 231.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.19 0.13 0.55 0.67 0.53 0.81 5.54%

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