[BJLAND] YoY Quarter Result on 31-Jan-2005 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -34.57%
YoY- -26.06%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 181,177 134,585 109,932 143,485 209,144 165,715 724,275 -20.61%
PBT 122,305 16,000 -31,601 53,450 72,479 47,376 83,005 6.67%
Tax -9,176 1,102 -4,709 -22,337 -30,398 -17,153 -62,589 -27.37%
NP 113,129 17,102 -36,310 31,113 42,081 30,223 20,416 33.00%
-
NP to SH 115,507 17,357 -35,877 31,113 42,081 30,223 20,416 33.46%
-
Tax Rate 7.50% -6.89% - 41.79% 41.94% 36.21% 75.40% -
Total Cost 68,048 117,483 146,242 112,372 167,063 135,492 703,859 -32.24%
-
Net Worth 2,314,112 2,186,406 1,820,491 3,440,629 3,218,979 3,256,116 2,144,107 1.27%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 36,747 - 415,604 - - - - -
Div Payout % 31.81% - 0.00% - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 2,314,112 2,186,406 1,820,491 3,440,629 3,218,979 3,256,116 2,144,107 1.27%
NOSH 993,181 958,950 888,044 866,657 867,649 865,988 854,225 2.54%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 62.44% 12.71% -33.03% 21.68% 20.12% 18.24% 2.82% -
ROE 4.99% 0.79% -1.97% 0.90% 1.31% 0.93% 0.95% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 18.24 14.03 12.38 16.56 24.10 19.14 84.79 -22.58%
EPS 11.63 1.81 -2.50 3.59 4.85 3.49 2.39 30.16%
DPS 3.70 0.00 46.80 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.28 2.05 3.97 3.71 3.76 2.51 -1.23%
Adjusted Per Share Value based on latest NOSH - 866,657
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 3.62 2.69 2.20 2.87 4.18 3.31 14.49 -20.63%
EPS 2.31 0.35 -0.72 0.62 0.84 0.60 0.41 33.37%
DPS 0.73 0.00 8.31 0.00 0.00 0.00 0.00 -
NAPS 0.4628 0.4373 0.3641 0.6881 0.6438 0.6512 0.4288 1.27%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 2.78 0.46 0.29 2.25 2.04 2.16 2.08 -
P/RPS 15.24 3.28 2.34 13.59 8.46 11.29 2.45 35.59%
P/EPS 23.90 25.41 -7.18 62.67 42.06 61.89 87.03 -19.36%
EY 4.18 3.93 -13.93 1.60 2.38 1.62 1.15 23.98%
DY 1.33 0.00 161.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.20 0.14 0.57 0.55 0.57 0.83 6.18%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 24/03/08 21/03/07 22/03/06 28/03/05 19/03/04 26/03/03 20/03/02 -
Price 2.60 0.43 0.27 2.20 2.50 1.99 2.03 -
P/RPS 14.25 3.06 2.18 13.29 10.37 10.40 2.39 34.64%
P/EPS 22.36 23.76 -6.68 61.28 51.55 57.02 84.94 -19.93%
EY 4.47 4.21 -14.96 1.63 1.94 1.75 1.18 24.84%
DY 1.42 0.00 173.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.19 0.13 0.55 0.67 0.53 0.81 5.54%

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