[BJLAND] YoY Cumulative Quarter Result on 31-Jan-2003 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 31.65%
YoY- 67.72%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 366,476 542,114 596,189 1,333,150 2,230,270 2,060,968 2,063,732 -25.00%
PBT 48,722 196,392 198,417 280,968 291,813 273,390 230,226 -22.78%
Tax -17,264 -74,903 -75,286 -155,258 -216,859 -199,335 -177,581 -32.16%
NP 31,458 121,489 123,131 125,710 74,954 74,055 52,645 -8.21%
-
NP to SH 31,149 121,489 123,131 125,710 74,954 74,055 52,645 -8.36%
-
Tax Rate 35.43% 38.14% 37.94% 55.26% 74.31% 72.91% 77.13% -
Total Cost 335,018 420,625 473,058 1,207,440 2,155,316 1,986,913 2,011,087 -25.80%
-
Net Worth 1,793,692 3,442,621 3,217,014 3,259,790 2,147,654 2,109,946 1,801,566 -0.07%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 409,486 - - - - - - -
Div Payout % 1,314.61% - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 1,793,692 3,442,621 3,217,014 3,259,790 2,147,654 2,109,946 1,801,566 -0.07%
NOSH 874,971 867,159 867,119 866,965 855,639 827,430 700,998 3.76%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 8.58% 22.41% 20.65% 9.43% 3.36% 3.59% 2.55% -
ROE 1.74% 3.53% 3.83% 3.86% 3.49% 3.51% 2.92% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 41.88 62.52 68.76 153.77 260.66 249.08 294.40 -27.72%
EPS 3.49 14.01 14.20 14.50 8.76 8.95 7.51 -11.97%
DPS 46.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 3.97 3.71 3.76 2.51 2.55 2.57 -3.69%
Adjusted Per Share Value based on latest NOSH - 865,988
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 7.93 11.73 12.90 28.85 48.26 44.59 44.65 -25.00%
EPS 0.67 2.63 2.66 2.72 1.62 1.60 1.14 -8.47%
DPS 8.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3881 0.7449 0.6961 0.7053 0.4647 0.4565 0.3898 -0.07%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.29 2.25 2.04 2.16 2.08 2.39 4.85 -
P/RPS 0.69 3.60 2.97 1.40 0.80 0.96 1.65 -13.51%
P/EPS 8.15 16.06 14.37 14.90 23.74 26.70 64.58 -29.15%
EY 12.28 6.23 6.96 6.71 4.21 3.74 1.55 41.14%
DY 161.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.57 0.55 0.57 0.83 0.94 1.89 -35.16%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 22/03/06 28/03/05 19/03/04 26/03/03 20/03/02 28/03/01 23/03/00 -
Price 0.27 2.20 2.50 1.99 2.03 1.62 4.25 -
P/RPS 0.64 3.52 3.64 1.29 0.78 0.65 1.44 -12.63%
P/EPS 7.58 15.70 17.61 13.72 23.17 18.10 56.59 -28.44%
EY 13.19 6.37 5.68 7.29 4.32 5.52 1.77 39.71%
DY 173.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.55 0.67 0.53 0.81 0.64 1.65 -34.49%

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