[BJLAND] YoY Quarter Result on 31-Oct-2004 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 11.05%
YoY- -11.44%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 175,554 121,960 143,446 188,113 213,003 453,092 744,441 -21.38%
PBT 319,967 1,245 51,539 69,811 76,777 130,666 105,448 20.31%
Tax 5,101 7,108 -9,976 -22,257 -23,081 -63,139 -81,826 -
NP 325,068 8,353 41,563 47,554 53,696 67,527 23,622 54.77%
-
NP to SH 325,375 8,597 41,102 47,554 53,696 67,527 23,622 54.79%
-
Tax Rate -1.59% -570.92% 19.36% 31.88% 30.06% 48.32% 77.60% -
Total Cost -149,514 113,607 101,883 140,559 159,307 385,565 720,819 -
-
Net Worth 2,251,391 1,857,276 3,475,856 3,358,284 3,174,917 3,233,321 2,115,783 1.04%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 36,218 - - - - - - -
Div Payout % 11.13% - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 2,251,391 1,857,276 3,475,856 3,358,284 3,174,917 3,233,321 2,115,783 1.04%
NOSH 978,865 811,037 868,964 867,773 867,463 866,842 849,712 2.38%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 185.17% 6.85% 28.97% 25.28% 25.21% 14.90% 3.17% -
ROE 14.45% 0.46% 1.18% 1.42% 1.69% 2.09% 1.12% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 17.93 15.04 16.51 21.68 24.55 52.27 87.61 -23.22%
EPS 33.24 1.06 4.35 5.48 6.19 7.79 2.78 51.18%
DPS 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.29 4.00 3.87 3.66 3.73 2.49 -1.31%
Adjusted Per Share Value based on latest NOSH - 867,773
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 3.51 2.44 2.87 3.76 4.26 9.06 14.89 -21.39%
EPS 6.51 0.17 0.82 0.95 1.07 1.35 0.47 54.93%
DPS 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4503 0.3715 0.6952 0.6717 0.635 0.6467 0.4232 1.03%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 2.18 0.30 2.09 1.98 2.31 2.22 1.88 -
P/RPS 12.16 2.00 12.66 9.13 9.41 4.25 2.15 33.46%
P/EPS 6.56 28.30 44.19 36.13 37.32 28.50 67.63 -32.20%
EY 15.25 3.53 2.26 2.77 2.68 3.51 1.48 47.48%
DY 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.13 0.52 0.51 0.63 0.60 0.76 3.78%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 17/12/07 19/12/06 22/12/05 21/12/04 19/12/03 30/12/02 21/12/01 -
Price 2.80 0.27 2.36 2.03 2.08 2.03 2.11 -
P/RPS 15.61 1.80 14.30 9.36 8.47 3.88 2.41 36.51%
P/EPS 8.42 25.47 49.89 37.04 33.60 26.06 75.90 -30.67%
EY 11.87 3.93 2.00 2.70 2.98 3.84 1.32 44.18%
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.12 0.59 0.52 0.57 0.54 0.85 6.20%

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