[BJLAND] YoY Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 48.15%
YoY- -15.12%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 492,664 513,088 797,258 774,090 2,334,870 3,011,990 2,763,860 -24.97%
PBT 39,318 160,644 285,884 251,876 467,182 417,616 412,970 -32.41%
Tax 7,462 -25,108 -105,132 -89,776 -276,210 -308,540 -293,994 -
NP 46,780 135,536 180,752 162,100 190,972 109,076 118,976 -14.40%
-
NP to SH 47,204 134,052 180,752 162,100 190,972 109,076 118,976 -14.27%
-
Tax Rate -18.98% 15.63% 36.77% 35.64% 59.12% 73.88% 71.19% -
Total Cost 445,884 377,552 616,506 611,990 2,143,898 2,902,914 2,644,884 -25.66%
-
Net Worth 1,979,801 3,477,354 3,356,574 3,172,652 3,234,902 2,118,558 2,093,249 -0.92%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,979,801 3,477,354 3,356,574 3,172,652 3,234,902 2,118,558 2,093,249 -0.92%
NOSH 864,542 869,338 867,332 866,844 867,266 850,826 827,371 0.73%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 9.50% 26.42% 22.67% 20.94% 8.18% 3.62% 4.30% -
ROE 2.38% 3.86% 5.39% 5.11% 5.90% 5.15% 5.68% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 56.99 59.02 91.92 89.30 269.22 354.01 334.05 -25.51%
EPS 5.46 14.20 20.84 18.70 22.02 12.82 14.38 -14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 4.00 3.87 3.66 3.73 2.49 2.53 -1.64%
Adjusted Per Share Value based on latest NOSH - 867,463
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 10.66 11.10 17.25 16.75 50.52 65.17 59.80 -24.97%
EPS 1.02 2.90 3.91 3.51 4.13 2.36 2.57 -14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4284 0.7524 0.7263 0.6865 0.6999 0.4584 0.4529 -0.92%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.30 2.09 1.98 2.31 2.22 1.88 2.65 -
P/RPS 0.53 3.54 2.15 2.59 0.82 0.53 0.79 -6.43%
P/EPS 5.49 13.55 9.50 12.35 10.08 14.66 18.43 -18.27%
EY 18.20 7.38 10.53 8.10 9.92 6.82 5.43 22.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.52 0.51 0.63 0.60 0.76 1.05 -29.39%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 19/12/06 22/12/05 21/12/04 19/12/03 30/12/02 21/12/01 11/12/00 -
Price 0.27 2.36 2.03 2.08 2.03 2.11 2.30 -
P/RPS 0.47 4.00 2.21 2.33 0.75 0.60 0.69 -6.19%
P/EPS 4.95 15.30 9.74 11.12 9.22 16.46 15.99 -17.74%
EY 20.22 6.53 10.27 8.99 10.85 6.08 6.25 21.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.59 0.52 0.57 0.54 0.85 0.91 -28.64%

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