[BJLAND] YoY Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 29.27%
YoY- -25.84%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 4,041,656 651,374 492,664 513,088 797,258 774,090 2,334,870 9.56%
PBT 265,500 724,928 39,318 160,644 285,884 251,876 467,182 -8.98%
Tax -156,306 2,048 7,462 -25,108 -105,132 -89,776 -276,210 -9.04%
NP 109,194 726,976 46,780 135,536 180,752 162,100 190,972 -8.88%
-
NP to SH -95,630 727,156 47,204 134,052 180,752 162,100 190,972 -
-
Tax Rate 58.87% -0.28% -18.98% 15.63% 36.77% 35.64% 59.12% -
Total Cost 3,932,462 -75,602 445,884 377,552 616,506 611,990 2,143,898 10.62%
-
Net Worth 5,735,290 2,186,792 1,979,801 3,477,354 3,356,574 3,172,652 3,234,902 10.00%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - 140,715 - - - - - -
Div Payout % - 19.35% - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 5,735,290 2,186,792 1,979,801 3,477,354 3,356,574 3,172,652 3,234,902 10.00%
NOSH 1,254,986 950,779 864,542 869,338 867,332 866,844 867,266 6.34%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 2.70% 111.61% 9.50% 26.42% 22.67% 20.94% 8.18% -
ROE -1.67% 33.25% 2.38% 3.86% 5.39% 5.11% 5.90% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 322.05 68.51 56.99 59.02 91.92 89.30 269.22 3.02%
EPS -7.62 76.48 5.46 14.20 20.84 18.70 22.02 -
DPS 0.00 14.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 2.30 2.29 4.00 3.87 3.66 3.73 3.43%
Adjusted Per Share Value based on latest NOSH - 868,964
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 87.45 14.09 10.66 11.10 17.25 16.75 50.52 9.56%
EPS -2.07 15.73 1.02 2.90 3.91 3.51 4.13 -
DPS 0.00 3.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.241 0.4732 0.4284 0.7524 0.7263 0.6865 0.6999 10.00%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.75 2.18 0.30 2.09 1.98 2.31 2.22 -
P/RPS 0.54 3.18 0.53 3.54 2.15 2.59 0.82 -6.71%
P/EPS -22.97 2.85 5.49 13.55 9.50 12.35 10.08 -
EY -4.35 35.08 18.20 7.38 10.53 8.10 9.92 -
DY 0.00 6.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.95 0.13 0.52 0.51 0.63 0.60 -7.32%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 18/12/08 17/12/07 19/12/06 22/12/05 21/12/04 19/12/03 30/12/02 -
Price 1.64 2.80 0.27 2.36 2.03 2.08 2.03 -
P/RPS 0.51 4.09 0.47 4.00 2.21 2.33 0.75 -6.21%
P/EPS -21.52 3.66 4.95 15.30 9.74 11.12 9.22 -
EY -4.65 27.31 20.22 6.53 10.27 8.99 10.85 -
DY 0.00 5.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.22 0.12 0.59 0.52 0.57 0.54 -6.52%

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