[BJLAND] YoY Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 82.35%
YoY- 56.55%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 600,532 497,488 452,392 842,064 709,388 2,857,372 3,046,216 -23.70%
PBT 169,988 73,656 115,132 292,524 196,644 411,700 413,440 -13.76%
Tax -16,308 -13,508 -10,312 -121,236 -87,228 -299,864 -289,776 -38.08%
NP 153,680 60,148 104,820 171,288 109,416 111,836 123,664 3.68%
-
NP to SH 152,812 60,020 103,696 171,288 109,416 111,836 123,664 3.58%
-
Tax Rate 9.59% 18.34% 8.96% 41.44% 44.36% 72.84% 70.09% -
Total Cost 446,852 437,340 347,572 670,776 599,972 2,745,536 2,922,552 -26.86%
-
Net Worth 2,158,891 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 0.63%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 138,919 - - - - - - -
Div Payout % 90.91% - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 2,158,891 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 0.63%
NOSH 938,648 893,154 867,023 866,842 868,380 868,291 837,831 1.91%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 25.59% 12.09% 23.17% 20.34% 15.42% 3.91% 4.06% -
ROE 7.08% 2.90% 2.94% 5.24% 3.41% 5.48% 5.95% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 63.98 55.70 52.18 97.14 81.69 329.08 363.58 -25.13%
EPS 16.28 6.72 11.96 19.76 12.60 12.88 14.76 1.64%
DPS 14.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.32 4.07 3.77 3.69 2.35 2.48 -1.24%
Adjusted Per Share Value based on latest NOSH - 866,842
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 12.99 10.76 9.79 18.22 15.35 61.83 65.91 -23.70%
EPS 3.31 1.30 2.24 3.71 2.37 2.42 2.68 3.57%
DPS 3.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4671 0.4483 0.7635 0.7071 0.6933 0.4415 0.4496 0.63%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.90 0.26 2.08 2.15 2.36 2.97 2.08 -
P/RPS 1.41 0.47 3.99 2.21 2.89 0.90 0.57 16.28%
P/EPS 5.53 3.87 17.39 10.88 18.73 23.06 14.09 -14.42%
EY 18.09 25.85 5.75 9.19 5.34 4.34 7.10 16.85%
DY 16.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.11 0.51 0.57 0.64 1.26 0.84 -11.99%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 26/09/07 25/09/06 22/09/05 27/09/04 26/09/03 24/09/02 27/09/01 -
Price 1.47 0.26 2.12 2.05 2.29 2.42 1.61 -
P/RPS 2.30 0.47 4.06 2.11 2.80 0.74 0.44 31.72%
P/EPS 9.03 3.87 17.73 10.37 18.17 18.79 10.91 -3.10%
EY 11.07 25.85 5.64 9.64 5.50 5.32 9.17 3.18%
DY 10.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.11 0.52 0.54 0.62 1.03 0.65 -0.25%

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