[BJLAND] YoY TTM Result on 30-Apr-2004 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -26.5%
YoY- -27.95%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 507,588 556,925 663,785 782,536 1,500,562 2,966,071 2,774,404 -24.64%
PBT 19,982 80,415 166,891 189,993 309,986 307,571 304,180 -36.46%
Tax 16,678 1,699 -105,209 -96,170 -179,765 -284,626 -230,125 -
NP 36,660 82,114 61,682 93,823 130,221 22,945 74,055 -11.05%
-
NP to SH 39,078 83,662 61,682 93,823 130,221 22,945 38,217 0.37%
-
Tax Rate -83.47% -2.11% 63.04% 50.62% 57.99% 92.54% 75.65% -
Total Cost 470,928 474,811 602,103 688,713 1,370,341 2,943,126 2,700,349 -25.24%
-
Net Worth 3,277,549 1,780,101 3,458,404 3,234,285 3,227,815 2,042,597 2,052,615 8.10%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 62,145 447,646 31,203 31,215 - 15,448 20,691 20.10%
Div Payout % 159.03% 535.07% 50.59% 33.27% - 67.33% 54.14% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 3,277,549 1,780,101 3,458,404 3,234,285 3,227,815 2,042,597 2,052,615 8.10%
NOSH 1,418,852 890,050 866,768 867,100 867,692 858,234 827,667 9.39%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 7.22% 14.74% 9.29% 11.99% 8.68% 0.77% 2.67% -
ROE 1.19% 4.70% 1.78% 2.90% 4.03% 1.12% 1.86% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 35.77 62.57 76.58 90.25 172.94 345.60 335.21 -31.11%
EPS 2.75 9.40 7.12 10.82 15.01 2.67 4.62 -8.27%
DPS 4.38 50.29 3.60 3.60 0.00 1.80 2.50 9.79%
NAPS 2.31 2.00 3.99 3.73 3.72 2.38 2.48 -1.17%
Adjusted Per Share Value based on latest NOSH - 867,100
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 10.98 12.05 14.36 16.93 32.47 64.18 60.03 -24.64%
EPS 0.85 1.81 1.33 2.03 2.82 0.50 0.83 0.39%
DPS 1.34 9.69 0.68 0.68 0.00 0.33 0.45 19.93%
NAPS 0.7092 0.3852 0.7483 0.6998 0.6984 0.442 0.4441 8.10%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.50 0.27 2.19 2.20 1.94 3.95 1.84 -
P/RPS 1.40 0.43 2.86 2.44 1.12 1.14 0.55 16.84%
P/EPS 18.15 2.87 30.77 20.33 12.93 147.75 39.85 -12.27%
EY 5.51 34.81 3.25 4.92 7.74 0.68 2.51 13.99%
DY 8.76 186.28 1.64 1.64 0.00 0.46 1.36 36.38%
P/NAPS 0.22 0.14 0.55 0.59 0.52 1.66 0.74 -18.29%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 22/06/06 27/06/05 22/06/04 24/06/03 21/06/02 28/06/01 -
Price 0.80 0.27 2.10 1.91 2.10 3.17 1.92 -
P/RPS 2.24 0.43 2.74 2.12 1.21 0.92 0.57 25.60%
P/EPS 29.05 2.87 29.51 17.65 13.99 118.57 41.58 -5.79%
EY 3.44 34.81 3.39 5.67 7.15 0.84 2.40 6.18%
DY 5.48 186.28 1.71 1.88 0.00 0.57 1.30 27.08%
P/NAPS 0.35 0.14 0.53 0.51 0.56 1.33 0.77 -12.30%

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