[BJLAND] YoY TTM Result on 31-Jan-2002 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
20-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 17.58%
YoY- -50.24%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 725,156 766,906 2,068,951 2,943,706 2,819,637 2,008,780 -18.41%
PBT 187,968 227,436 296,725 322,603 349,647 230,226 -3.97%
Tax -95,787 -99,793 -223,025 -247,649 -271,037 -177,581 -11.60%
NP 92,181 127,643 73,700 74,954 78,610 52,645 11.84%
-
NP to SH 92,181 127,643 73,700 39,116 78,610 52,645 11.84%
-
Tax Rate 50.96% 43.88% 75.16% 76.77% 77.52% 77.13% -
Total Cost 632,975 639,263 1,995,251 2,868,752 2,741,027 1,956,135 -20.18%
-
Net Worth 3,440,629 3,218,979 3,256,116 2,144,107 2,110,559 1,804,354 13.76%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 31,215 - 15,448 20,691 25,305 - -
Div Payout % 33.86% - 20.96% 52.90% 32.19% - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 3,440,629 3,218,979 3,256,116 2,144,107 2,110,559 1,804,354 13.76%
NOSH 866,657 867,649 865,988 854,225 827,670 702,083 4.29%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 12.71% 16.64% 3.56% 2.55% 2.79% 2.62% -
ROE 2.68% 3.97% 2.26% 1.82% 3.72% 2.92% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 83.67 88.39 238.91 344.61 340.67 286.12 -21.77%
EPS 10.64 14.71 8.51 4.58 9.50 7.50 7.23%
DPS 3.60 0.00 1.80 2.42 3.06 0.00 -
NAPS 3.97 3.71 3.76 2.51 2.55 2.57 9.07%
Adjusted Per Share Value based on latest NOSH - 854,225
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 15.69 16.59 44.77 63.69 61.01 43.46 -18.41%
EPS 1.99 2.76 1.59 0.85 1.70 1.14 11.77%
DPS 0.68 0.00 0.33 0.45 0.55 0.00 -
NAPS 0.7445 0.6965 0.7045 0.4639 0.4567 0.3904 13.76%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 2.25 2.04 2.16 2.08 2.39 4.85 -
P/RPS 2.69 2.31 0.90 0.60 0.70 1.70 9.60%
P/EPS 21.15 13.87 25.38 45.42 25.16 64.68 -20.01%
EY 4.73 7.21 3.94 2.20 3.97 1.55 24.96%
DY 1.60 0.00 0.83 1.16 1.28 0.00 -
P/NAPS 0.57 0.55 0.57 0.83 0.94 1.89 -21.29%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/05 19/03/04 26/03/03 20/03/02 28/03/01 - -
Price 2.20 2.50 1.99 2.03 1.62 0.00 -
P/RPS 2.63 2.83 0.83 0.59 0.48 0.00 -
P/EPS 20.68 16.99 23.38 44.33 17.06 0.00 -
EY 4.83 5.88 4.28 2.26 5.86 0.00 -
DY 1.64 0.00 0.90 1.19 1.89 0.00 -
P/NAPS 0.55 0.67 0.53 0.81 0.64 0.00 -

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