[BJLAND] QoQ Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -10.38%
YoY- -1.33%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 513,088 452,392 668,951 722,818 797,258 842,064 776,904 -24.10%
PBT 160,644 115,132 140,577 261,856 285,884 292,524 191,392 -10.99%
Tax -25,108 -10,312 -73,119 -99,870 -105,132 -121,236 -97,457 -59.41%
NP 135,536 104,820 67,458 161,985 180,752 171,288 93,935 27.60%
-
NP to SH 134,052 103,696 67,458 161,985 180,752 171,288 93,935 26.67%
-
Tax Rate 15.63% 8.96% 52.01% 38.14% 36.77% 41.44% 50.92% -
Total Cost 377,552 347,572 601,493 560,833 616,506 670,776 682,969 -32.57%
-
Net Worth 3,477,354 3,528,785 3,522,206 3,442,621 3,356,574 3,267,994 3,260,392 4.37%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 43,376 - - - 31,216 -
Div Payout % - - 64.30% - - - 33.23% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 3,477,354 3,528,785 3,522,206 3,442,621 3,356,574 3,267,994 3,260,392 4.37%
NOSH 869,338 867,023 867,538 867,159 867,332 866,842 867,125 0.16%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 26.42% 23.17% 10.08% 22.41% 22.67% 20.34% 12.09% -
ROE 3.86% 2.94% 1.92% 4.71% 5.39% 5.24% 2.88% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 59.02 52.18 77.11 83.35 91.92 97.14 89.60 -24.23%
EPS 14.20 11.96 7.78 18.68 20.84 19.76 10.83 19.73%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.60 -
NAPS 4.00 4.07 4.06 3.97 3.87 3.77 3.76 4.19%
Adjusted Per Share Value based on latest NOSH - 866,657
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 11.10 9.79 14.47 15.64 17.25 18.22 16.81 -24.11%
EPS 2.90 2.24 1.46 3.50 3.91 3.71 2.03 26.76%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 0.68 -
NAPS 0.7524 0.7635 0.7621 0.7449 0.7263 0.7071 0.7055 4.37%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 2.09 2.08 2.19 2.25 1.98 2.15 2.20 -
P/RPS 3.54 3.99 2.84 2.70 2.15 2.21 2.46 27.37%
P/EPS 13.55 17.39 28.16 12.04 9.50 10.88 20.31 -23.59%
EY 7.38 5.75 3.55 8.30 10.53 9.19 4.92 30.94%
DY 0.00 0.00 2.28 0.00 0.00 0.00 1.64 -
P/NAPS 0.52 0.51 0.54 0.57 0.51 0.57 0.59 -8.05%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 22/12/05 22/09/05 27/06/05 28/03/05 21/12/04 27/09/04 22/06/04 -
Price 2.36 2.12 2.10 2.20 2.03 2.05 1.91 -
P/RPS 4.00 4.06 2.72 2.64 2.21 2.11 2.13 52.03%
P/EPS 15.30 17.73 27.01 11.78 9.74 10.37 17.63 -8.99%
EY 6.53 5.64 3.70 8.49 10.27 9.64 5.67 9.84%
DY 0.00 0.00 2.38 0.00 0.00 0.00 1.88 -
P/NAPS 0.59 0.52 0.52 0.55 0.52 0.54 0.51 10.17%

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