[BJLAND] YoY Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -17.19%
YoY- -2.16%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 497,488 452,392 842,064 709,388 2,857,372 3,046,216 2,767,400 -24.86%
PBT 73,656 115,132 292,524 196,644 411,700 413,440 369,364 -23.55%
Tax -13,508 -10,312 -121,236 -87,228 -299,864 -289,776 -275,844 -39.50%
NP 60,148 104,820 171,288 109,416 111,836 123,664 93,520 -7.08%
-
NP to SH 60,020 103,696 171,288 109,416 111,836 123,664 93,520 -7.12%
-
Tax Rate 18.34% 8.96% 41.44% 44.36% 72.84% 70.09% 74.68% -
Total Cost 437,340 347,572 670,776 599,972 2,745,536 2,922,552 2,673,880 -26.03%
-
Net Worth 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 2,090,155 -0.14%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 2,090,155 -0.14%
NOSH 893,154 867,023 866,842 868,380 868,291 837,831 826,148 1.30%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 12.09% 23.17% 20.34% 15.42% 3.91% 4.06% 3.38% -
ROE 2.90% 2.94% 5.24% 3.41% 5.48% 5.95% 4.47% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 55.70 52.18 97.14 81.69 329.08 363.58 334.98 -25.83%
EPS 6.72 11.96 19.76 12.60 12.88 14.76 11.32 -8.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 4.07 3.77 3.69 2.35 2.48 2.53 -1.43%
Adjusted Per Share Value based on latest NOSH - 868,380
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 10.76 9.79 18.22 15.35 61.83 65.91 59.88 -24.87%
EPS 1.30 2.24 3.71 2.37 2.42 2.68 2.02 -7.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4483 0.7635 0.7071 0.6933 0.4415 0.4496 0.4523 -0.14%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.26 2.08 2.15 2.36 2.97 2.08 3.45 -
P/RPS 0.47 3.99 2.21 2.89 0.90 0.57 1.03 -12.25%
P/EPS 3.87 17.39 10.88 18.73 23.06 14.09 30.48 -29.09%
EY 25.85 5.75 9.19 5.34 4.34 7.10 3.28 41.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.51 0.57 0.64 1.26 0.84 1.36 -34.22%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/09/06 22/09/05 27/09/04 26/09/03 24/09/02 27/09/01 29/09/00 -
Price 0.26 2.12 2.05 2.29 2.42 1.61 2.53 -
P/RPS 0.47 4.06 2.11 2.80 0.74 0.44 0.76 -7.69%
P/EPS 3.87 17.73 10.37 18.17 18.79 10.91 22.35 -25.33%
EY 25.85 5.64 9.64 5.50 5.32 9.17 4.47 33.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.52 0.54 0.62 1.03 0.65 1.00 -30.76%

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