[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

BJLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Annualized Quarter Result
Revenue	600,532	497,488	452,392	842,064	709,388	2,857,372	3,046,216	-23.70%
YoY %	20.71%	9.97%	-46.28%	18.70%	-75.17%	-6.20%	-	-
Horiz. %	19.71%	16.33%	14.85%	27.64%	23.29%	93.80%	100.00%	-
PBT	169,988	73,656	115,132	292,524	196,644	411,700	413,440	-13.76%
YoY %	130.79%	-36.02%	-60.64%	48.76%	-52.24%	-0.42%	-	-
Horiz. %	41.12%	17.82%	27.85%	70.75%	47.56%	99.58%	100.00%	-
Tax	-16,308	-13,508	-10,312	-121,236	-87,228	-299,864	-289,776	-38.08%
YoY %	-20.73%	-30.99%	91.49%	-38.99%	70.91%	-3.48%	-	-
Horiz. %	5.63%	4.66%	3.56%	41.84%	30.10%	103.48%	100.00%	-
NP	153,680	60,148	104,820	171,288	109,416	111,836	123,664	3.68%
YoY %	155.50%	-42.62%	-38.80%	56.55%	-2.16%	-9.56%	-	-
Horiz. %	124.27%	48.64%	84.76%	138.51%	88.48%	90.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,812	60,020	103,696	171,288	109,416	111,836	123,664	3.58%
YoY %	154.60%	-42.12%	-39.46%	56.55%	-2.16%	-9.56%	-	-
Horiz. %	123.57%	48.53%	83.85%	138.51%	88.48%	90.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.59%	18.34%	8.96%	41.44%	44.36%	72.84%	70.09%	-
YoY %	-47.71%	104.69%	-78.38%	-6.58%	-39.10%	3.92%	-	-
Horiz. %	13.68%	26.17%	12.78%	59.12%	63.29%	103.92%	100.00%	-
Total Cost	446,852	437,340	347,572	670,776	599,972	2,745,536	2,922,552	-26.86%
YoY %	2.17%	25.83%	-48.18%	11.80%	-78.15%	-6.06%	-	-
Horiz. %	15.29%	14.96%	11.89%	22.95%	20.53%	93.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.19%	-41.28%	7.98%	1.99%	57.04%	-1.80%	-	-
Horiz. %	103.90%	99.73%	169.83%	157.28%	154.22%	98.20%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Dividend
Div	138,919	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	90.91%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Equity
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%
YoY %	4.19%	-41.28%	7.98%	1.99%	57.04%	-1.80%	-	-
Horiz. %	103.90%	99.73%	169.83%	157.28%	154.22%	98.20%	100.00%	-
NOSH	938,648	893,154	867,023	866,842	868,380	868,291	837,831	1.91%
YoY %	5.09%	3.01%	0.02%	-0.18%	0.01%	3.64%	-	-
Horiz. %	112.03%	106.60%	103.48%	103.46%	103.65%	103.64%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Ratio Analysis
NP Margin	25.59%	12.09%	23.17%	20.34%	15.42%	3.91%	4.06%	-
YoY %	111.66%	-47.82%	13.91%	31.91%	294.37%	-3.69%	-	-
Horiz. %	630.30%	297.78%	570.69%	500.99%	379.80%	96.31%	100.00%	-
ROE	7.08%	2.90%	2.94%	5.24%	3.41%	5.48%	5.95%	-
YoY %	144.14%	-1.36%	-43.89%	53.67%	-37.77%	-7.90%	-	-
Horiz. %	118.99%	48.74%	49.41%	88.07%	57.31%	92.10%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Per Share
RPS	63.98	55.70	52.18	97.14	81.69	329.08	363.58	-25.13%
YoY %	14.87%	6.75%	-46.28%	18.91%	-75.18%	-9.49%	-	-
Horiz. %	17.60%	15.32%	14.35%	26.72%	22.47%	90.51%	100.00%	-
EPS	16.28	6.72	11.96	19.76	12.60	12.88	14.76	1.64%
YoY %	142.26%	-43.81%	-39.47%	56.83%	-2.17%	-12.74%	-	-
Horiz. %	110.30%	45.53%	81.03%	133.88%	85.37%	87.26%	100.00%	-
DPS	14.80	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	2.30	2.32	4.07	3.77	3.69	2.35	2.48	-1.24%
YoY %	-0.86%	-43.00%	7.96%	2.17%	57.02%	-5.24%	-	-
Horiz. %	92.74%	93.55%	164.11%	152.02%	148.79%	94.76%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 866,842
RPS	12.01	9.95	9.05	16.84	14.19	57.15	60.92	-23.70%
YoY %	20.70%	9.94%	-46.26%	18.68%	-75.17%	-6.19%	-	-
Horiz. %	19.71%	16.33%	14.86%	27.64%	23.29%	93.81%	100.00%	-
EPS	3.06	1.20	2.07	3.43	2.19	2.24	2.47	3.63%
YoY %	155.00%	-42.03%	-39.65%	56.62%	-2.23%	-9.31%	-	-
Horiz. %	123.89%	48.58%	83.81%	138.87%	88.66%	90.69%	100.00%	-
DPS	2.78	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	0.4318	0.4144	0.7058	0.6536	0.6409	0.4081	0.4156	0.63%
YoY %	4.20%	-41.29%	7.99%	1.98%	57.04%	-1.80%	-	-
Horiz. %	103.90%	99.71%	169.83%	157.27%	154.21%	98.20%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	200.00%	-88.22%	80.54%	-23.53%	221.11%	57.89%	-	-
Horiz. %	247.37%	82.46%	700.00%	387.72%	507.02%	157.89%	100.00%	-
P/EPS	5.53	3.87	17.39	10.88	18.73	23.06	14.09	-14.42%
YoY %	42.89%	-77.75%	59.83%	-41.91%	-18.78%	63.66%	-	-
Horiz. %	39.25%	27.47%	123.42%	77.22%	132.93%	163.66%	100.00%	-
EY	18.09	25.85	5.75	9.19	5.34	4.34	7.10	16.85%
YoY %	-30.02%	349.57%	-37.43%	72.10%	23.04%	-38.87%	-	-
Horiz. %	254.79%	364.08%	80.99%	129.44%	75.21%	61.13%	100.00%	-
DY	16.44	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.39	0.11	0.51	0.57	0.64	1.26	0.84	-11.99%
YoY %	254.55%	-78.43%	-10.53%	-10.94%	-49.21%	50.00%	-	-
Horiz. %	46.43%	13.10%	60.71%	67.86%	76.19%	150.00%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Announcement Date
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%
YoY %	389.36%	-88.42%	92.42%	-24.64%	278.38%	68.18%	-	-
Horiz. %	522.73%	106.82%	922.73%	479.55%	636.36%	168.18%	100.00%	-
P/EPS	9.03	3.87	17.73	10.37	18.17	18.79	10.91	-3.10%
YoY %	133.33%	-78.17%	70.97%	-42.93%	-3.30%	72.23%	-	-
Horiz. %	82.77%	35.47%	162.51%	95.05%	166.54%	172.23%	100.00%	-
EY	11.07	25.85	5.64	9.64	5.50	5.32	9.17	3.18%
YoY %	-57.18%	358.33%	-41.49%	75.27%	3.38%	-41.98%	-	-
Horiz. %	120.72%	281.90%	61.50%	105.13%	59.98%	58.02%	100.00%	-
DY	10.07	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.64	0.11	0.52	0.54	0.62	1.03	0.65	-0.25%
YoY %	481.82%	-78.85%	-3.70%	-12.90%	-39.81%	58.46%	-	-
Horiz. %	98.46%	16.92%	80.00%	83.08%	95.38%	158.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos