[BJLAND] YoY Annualized Quarter Result on 31-Oct-2002 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 70.76%
YoY- 75.08%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 513,088 797,258 774,090 2,334,870 3,011,990 2,763,860 2,793,002 1.81%
PBT 160,644 285,884 251,876 467,182 417,616 412,970 338,588 0.79%
Tax -25,108 -105,132 -89,776 -276,210 -308,540 -293,994 -256,888 2.50%
NP 135,536 180,752 162,100 190,972 109,076 118,976 81,700 -0.53%
-
NP to SH 134,052 180,752 162,100 190,972 109,076 118,976 81,700 -0.52%
-
Tax Rate 15.63% 36.77% 35.64% 59.12% 73.88% 71.19% 75.87% -
Total Cost 377,552 616,506 611,990 2,143,898 2,902,914 2,644,884 2,711,302 2.11%
-
Net Worth 3,477,354 3,356,574 3,172,652 3,234,902 2,118,558 2,093,249 1,844,838 -0.67%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 3,477,354 3,356,574 3,172,652 3,234,902 2,118,558 2,093,249 1,844,838 -0.67%
NOSH 869,338 867,332 866,844 867,266 850,826 827,371 693,548 -0.23%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 26.42% 22.67% 20.94% 8.18% 3.62% 4.30% 2.93% -
ROE 3.86% 5.39% 5.11% 5.90% 5.15% 5.68% 4.43% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 59.02 91.92 89.30 269.22 354.01 334.05 402.71 2.06%
EPS 14.20 20.84 18.70 22.02 12.82 14.38 11.78 -0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.87 3.66 3.73 2.49 2.53 2.66 -0.43%
Adjusted Per Share Value based on latest NOSH - 866,842
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 11.10 17.25 16.75 50.52 65.17 59.80 60.43 1.81%
EPS 2.90 3.91 3.51 4.13 2.36 2.57 1.77 -0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7524 0.7263 0.6865 0.6999 0.4584 0.4529 0.3992 -0.67%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 2.09 1.98 2.31 2.22 1.88 2.65 0.00 -
P/RPS 3.54 2.15 2.59 0.82 0.53 0.79 0.00 -100.00%
P/EPS 13.55 9.50 12.35 10.08 14.66 18.43 0.00 -100.00%
EY 7.38 10.53 8.10 9.92 6.82 5.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.63 0.60 0.76 1.05 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 22/12/05 21/12/04 19/12/03 30/12/02 21/12/01 11/12/00 28/12/99 -
Price 2.36 2.03 2.08 2.03 2.11 2.30 0.00 -
P/RPS 4.00 2.21 2.33 0.75 0.60 0.69 0.00 -100.00%
P/EPS 15.30 9.74 11.12 9.22 16.46 15.99 0.00 -100.00%
EY 6.53 10.27 8.99 10.85 6.08 6.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.57 0.54 0.85 0.91 0.00 -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
Post a Comment