[BJLAND] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -10.67%
YoY- 81.22%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 546,713 521,700 790,815 723,477 2,627,511 2,898,469 2,790,584 -23.78%
PBT 19,752 104,271 206,997 202,333 332,354 306,503 343,674 -37.86%
Tax 17,984 -65,197 -103,848 -86,548 -268,461 -237,398 -267,836 -
NP 37,736 39,074 103,149 115,785 63,893 69,105 75,838 -10.97%
-
NP to SH 40,238 38,332 103,149 115,785 63,893 33,267 75,838 -10.02%
-
Tax Rate -91.05% 62.53% 50.17% 42.78% 80.78% 77.45% 77.93% -
Total Cost 508,977 482,626 687,666 607,692 2,563,618 2,829,364 2,714,746 -24.33%
-
Net Worth 1,622,075 3,475,856 3,358,284 3,174,917 3,233,321 2,115,783 2,090,463 -4.13%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 447,646 43,338 31,215 - 15,448 20,691 25,305 61.38%
Div Payout % 1,112.50% 113.06% 30.26% - 24.18% 62.20% 33.37% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,622,075 3,475,856 3,358,284 3,174,917 3,233,321 2,115,783 2,090,463 -4.13%
NOSH 811,037 868,964 867,773 867,463 866,842 849,712 826,270 -0.30%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 6.90% 7.49% 13.04% 16.00% 2.43% 2.38% 2.72% -
ROE 2.48% 1.10% 3.07% 3.65% 1.98% 1.57% 3.63% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 67.41 60.04 91.13 83.40 303.11 341.11 337.73 -23.54%
EPS 4.96 4.41 11.89 13.35 7.37 3.92 9.18 -9.74%
DPS 55.19 5.00 3.60 0.00 1.80 2.44 3.06 61.90%
NAPS 2.00 4.00 3.87 3.66 3.73 2.49 2.53 -3.84%
Adjusted Per Share Value based on latest NOSH - 867,463
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 11.83 11.29 17.11 15.65 56.85 62.71 60.38 -23.77%
EPS 0.87 0.83 2.23 2.51 1.38 0.72 1.64 -10.02%
DPS 9.69 0.94 0.68 0.00 0.33 0.45 0.55 61.27%
NAPS 0.351 0.7521 0.7266 0.687 0.6996 0.4578 0.4523 -4.13%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.30 2.09 1.98 2.31 2.22 1.88 2.65 -
P/RPS 0.45 3.48 2.17 2.77 0.73 0.55 0.78 -8.75%
P/EPS 6.05 47.38 16.66 17.31 30.12 48.02 28.87 -22.92%
EY 16.54 2.11 6.00 5.78 3.32 2.08 3.46 29.77%
DY 183.98 2.39 1.82 0.00 0.81 1.30 1.16 132.56%
P/NAPS 0.15 0.52 0.51 0.63 0.60 0.76 1.05 -27.68%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 19/12/06 22/12/05 21/12/04 19/12/03 30/12/02 21/12/01 11/12/00 -
Price 0.27 2.36 2.03 2.08 2.03 2.11 2.30 -
P/RPS 0.40 3.93 2.23 2.49 0.67 0.62 0.68 -8.46%
P/EPS 5.44 53.50 17.08 15.58 27.54 53.89 25.06 -22.46%
EY 18.38 1.87 5.86 6.42 3.63 1.86 3.99 28.97%
DY 204.42 2.12 1.77 0.00 0.89 1.15 1.33 131.35%
P/NAPS 0.14 0.59 0.52 0.57 0.54 0.85 0.91 -26.78%

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