[BJLAND] YoY TTM Result on 31-Jan-2004 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 10.24%
YoY- 73.19%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 571,366 488,147 725,156 766,906 2,068,951 2,943,706 2,819,637 -23.35%
PBT 67,353 19,220 187,968 227,436 296,725 322,603 349,647 -23.99%
Tax 23,795 -47,569 -95,787 -99,793 -223,025 -247,649 -271,037 -
NP 91,148 -28,349 92,181 127,643 73,700 74,954 78,610 2.49%
-
NP to SH 93,472 -28,658 92,181 127,643 73,700 39,116 78,610 2.92%
-
Tax Rate -35.33% 247.50% 50.96% 43.88% 75.16% 76.77% 77.52% -
Total Cost 480,218 516,496 632,975 639,263 1,995,251 2,868,752 2,741,027 -25.18%
-
Net Worth 1,917,900 1,820,491 3,440,629 3,218,979 3,256,116 2,144,107 2,110,559 -1.58%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 32,041 458,943 31,215 - 15,448 20,691 25,305 4.01%
Div Payout % 34.28% 0.00% 33.86% - 20.96% 52.90% 32.19% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 1,917,900 1,820,491 3,440,629 3,218,979 3,256,116 2,144,107 2,110,559 -1.58%
NOSH 958,950 888,044 866,657 867,649 865,988 854,225 827,670 2.48%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 15.95% -5.81% 12.71% 16.64% 3.56% 2.55% 2.79% -
ROE 4.87% -1.57% 2.68% 3.97% 2.26% 1.82% 3.72% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 59.58 54.97 83.67 88.39 238.91 344.61 340.67 -25.20%
EPS 9.75 -3.23 10.64 14.71 8.51 4.58 9.50 0.43%
DPS 3.34 51.68 3.60 0.00 1.80 2.42 3.06 1.46%
NAPS 2.00 2.05 3.97 3.71 3.76 2.51 2.55 -3.96%
Adjusted Per Share Value based on latest NOSH - 867,649
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 11.43 9.76 14.50 15.34 41.38 58.87 56.39 -23.34%
EPS 1.87 -0.57 1.84 2.55 1.47 0.78 1.57 2.95%
DPS 0.64 9.18 0.62 0.00 0.31 0.41 0.51 3.85%
NAPS 0.3836 0.3641 0.6881 0.6438 0.6512 0.4288 0.4221 -1.58%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.46 0.29 2.25 2.04 2.16 2.08 2.39 -
P/RPS 0.77 0.53 2.69 2.31 0.90 0.60 0.70 1.60%
P/EPS 4.72 -8.99 21.15 13.87 25.38 45.42 25.16 -24.32%
EY 21.19 -11.13 4.73 7.21 3.94 2.20 3.97 32.18%
DY 7.26 178.21 1.60 0.00 0.83 1.16 1.28 33.52%
P/NAPS 0.23 0.14 0.57 0.55 0.57 0.83 0.94 -20.90%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 21/03/07 22/03/06 28/03/05 19/03/04 26/03/03 20/03/02 28/03/01 -
Price 0.43 0.27 2.20 2.50 1.99 2.03 1.62 -
P/RPS 0.72 0.49 2.63 2.83 0.83 0.59 0.48 6.98%
P/EPS 4.41 -8.37 20.68 16.99 23.38 44.33 17.06 -20.17%
EY 22.67 -11.95 4.83 5.88 4.28 2.26 5.86 25.27%
DY 7.77 191.41 1.64 0.00 0.90 1.19 1.89 26.55%
P/NAPS 0.22 0.13 0.55 0.67 0.53 0.81 0.64 -16.29%

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