[BJLAND] YoY Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -54.41%
YoY- 56.55%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 150,133 124,372 113,098 210,516 177,347 714,343 761,554 -23.70%
PBT 42,497 18,414 28,783 73,131 49,161 102,925 103,360 -13.76%
Tax -4,077 -3,377 -2,578 -30,309 -21,807 -74,966 -72,444 -38.08%
NP 38,420 15,037 26,205 42,822 27,354 27,959 30,916 3.68%
-
NP to SH 38,203 15,005 25,924 42,822 27,354 27,959 30,916 3.58%
-
Tax Rate 9.59% 18.34% 8.96% 41.44% 44.36% 72.84% 70.09% -
Total Cost 111,713 109,335 86,893 167,694 149,993 686,384 730,638 -26.86%
-
Net Worth 2,158,891 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 0.63%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 34,729 - - - - - - -
Div Payout % 90.91% - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 2,158,891 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 0.63%
NOSH 938,648 893,154 867,023 866,842 868,380 868,291 837,831 1.91%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 25.59% 12.09% 23.17% 20.34% 15.42% 3.91% 4.06% -
ROE 1.77% 0.72% 0.73% 1.31% 0.85% 1.37% 1.49% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 15.99 13.93 13.04 24.29 20.42 82.27 90.90 -25.13%
EPS 4.07 1.68 2.99 4.94 3.15 3.22 3.69 1.64%
DPS 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.32 4.07 3.77 3.69 2.35 2.48 -1.24%
Adjusted Per Share Value based on latest NOSH - 866,842
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 3.00 2.49 2.26 4.21 3.55 14.29 15.23 -23.71%
EPS 0.76 0.30 0.52 0.86 0.55 0.56 0.62 3.44%
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4318 0.4144 0.7058 0.6536 0.6409 0.4081 0.4156 0.63%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.90 0.26 2.08 2.15 2.36 2.97 2.08 -
P/RPS 5.63 1.87 15.95 8.85 11.56 3.61 2.29 16.16%
P/EPS 22.11 15.48 69.57 43.52 74.92 92.24 56.37 -14.43%
EY 4.52 6.46 1.44 2.30 1.33 1.08 1.77 16.90%
DY 4.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.11 0.51 0.57 0.64 1.26 0.84 -11.99%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 26/09/07 25/09/06 22/09/05 27/09/04 26/09/03 24/09/02 27/09/01 -
Price 1.47 0.26 2.12 2.05 2.29 2.42 1.61 -
P/RPS 9.19 1.87 16.25 8.44 11.21 2.94 1.77 31.57%
P/EPS 36.12 15.48 70.90 41.50 72.70 75.16 43.63 -3.09%
EY 2.77 6.46 1.41 2.41 1.38 1.33 2.29 3.22%
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.11 0.52 0.54 0.62 1.03 0.65 -0.25%

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