[BJLAND] YoY Cumulative Quarter Result on 31-Jul-2002 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 21.39%
YoY- -9.56%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 113,098 210,516 177,347 714,343 761,554 691,850 704,125 1.96%
PBT 28,783 73,131 49,161 102,925 103,360 92,341 79,777 1.08%
Tax -2,578 -30,309 -21,807 -74,966 -72,444 -68,961 -65,224 3.49%
NP 26,205 42,822 27,354 27,959 30,916 23,380 14,553 -0.62%
-
NP to SH 25,924 42,822 27,354 27,959 30,916 23,380 14,553 -0.61%
-
Tax Rate 8.96% 41.44% 44.36% 72.84% 70.09% 74.68% 81.76% -
Total Cost 86,893 167,694 149,993 686,384 730,638 668,470 689,572 2.22%
-
Net Worth 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 2,090,155 1,935,549 -0.63%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 2,090,155 1,935,549 -0.63%
NOSH 867,023 866,842 868,380 868,291 837,831 826,148 727,650 -0.18%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 23.17% 20.34% 15.42% 3.91% 4.06% 3.38% 2.07% -
ROE 0.73% 1.31% 0.85% 1.37% 1.49% 1.12% 0.75% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 13.04 24.29 20.42 82.27 90.90 83.74 96.77 2.15%
EPS 2.99 4.94 3.15 3.22 3.69 2.83 2.00 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.07 3.77 3.69 2.35 2.48 2.53 2.66 -0.45%
Adjusted Per Share Value based on latest NOSH - 868,291
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 2.45 4.55 3.84 15.46 16.48 14.97 15.24 1.96%
EPS 0.56 0.93 0.59 0.60 0.67 0.51 0.31 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7635 0.7071 0.6933 0.4415 0.4496 0.4523 0.4188 -0.63%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 2.08 2.15 2.36 2.97 2.08 3.45 0.00 -
P/RPS 15.95 8.85 11.56 3.61 2.29 4.12 0.00 -100.00%
P/EPS 69.57 43.52 74.92 92.24 56.37 121.91 0.00 -100.00%
EY 1.44 2.30 1.33 1.08 1.77 0.82 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.64 1.26 0.84 1.36 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 22/09/05 27/09/04 26/09/03 24/09/02 27/09/01 29/09/00 27/09/99 -
Price 2.12 2.05 2.29 2.42 1.61 2.53 0.00 -
P/RPS 16.25 8.44 11.21 2.94 1.77 3.02 0.00 -100.00%
P/EPS 70.90 41.50 72.70 75.16 43.63 89.40 0.00 -100.00%
EY 1.41 2.41 1.38 1.33 2.29 1.12 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.62 1.03 0.65 1.00 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