[BJLAND] QoQ Annualized Quarter Result on 31-Jul-2002 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 385.57%
YoY- -9.56%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 1,488,364 1,777,533 2,334,870 2,857,372 2,966,071 2,973,693 3,011,990 -37.57%
PBT 294,209 374,624 467,182 411,700 307,658 389,084 417,616 -20.87%
Tax -162,080 -207,010 -276,210 -299,864 -284,626 -289,145 -308,540 -34.97%
NP 132,129 167,613 190,972 111,836 23,032 99,938 109,076 13.67%
-
NP to SH 132,129 167,613 190,972 111,836 23,032 99,938 109,076 13.67%
-
Tax Rate 55.09% 55.26% 59.12% 72.84% 92.51% 74.31% 73.88% -
Total Cost 1,356,235 1,609,920 2,143,898 2,745,536 2,943,039 2,873,754 2,902,914 -39.87%
-
Net Worth 3,190,525 3,259,790 3,234,902 2,040,485 2,045,379 2,147,654 2,118,558 31.48%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - 21,485 - - -
Div Payout % - - - - 93.28% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 3,190,525 3,259,790 3,234,902 2,040,485 2,045,379 2,147,654 2,118,558 31.48%
NOSH 866,990 866,965 867,266 868,291 859,402 855,639 850,826 1.26%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 8.88% 9.43% 8.18% 3.91% 0.78% 3.36% 3.62% -
ROE 4.14% 5.14% 5.90% 5.48% 1.13% 4.65% 5.15% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 171.67 205.03 269.22 329.08 345.13 347.54 354.01 -38.35%
EPS 15.24 19.33 22.02 12.88 2.68 11.68 12.82 12.25%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 3.68 3.76 3.73 2.35 2.38 2.51 2.49 29.84%
Adjusted Per Share Value based on latest NOSH - 868,291
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 29.77 35.55 46.70 57.15 59.32 59.47 60.24 -37.57%
EPS 2.64 3.35 3.82 2.24 0.46 2.00 2.18 13.65%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.6381 0.652 0.647 0.4081 0.4091 0.4295 0.4237 31.48%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.94 2.16 2.22 2.97 3.95 2.08 1.88 -
P/RPS 1.13 1.05 0.82 0.90 1.14 0.60 0.53 65.88%
P/EPS 12.73 11.17 10.08 23.06 147.39 17.81 14.66 -9.00%
EY 7.86 8.95 9.92 4.34 0.68 5.62 6.82 9.95%
DY 0.00 0.00 0.00 0.00 0.63 0.00 0.00 -
P/NAPS 0.53 0.57 0.60 1.26 1.66 0.83 0.76 -21.41%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 24/06/03 26/03/03 30/12/02 24/09/02 21/06/02 20/03/02 21/12/01 -
Price 2.10 1.99 2.03 2.42 3.17 2.03 2.11 -
P/RPS 1.22 0.97 0.75 0.74 0.92 0.58 0.60 60.70%
P/EPS 13.78 10.29 9.22 18.79 118.28 17.38 16.46 -11.20%
EY 7.26 9.72 10.85 5.32 0.85 5.75 6.08 12.58%
DY 0.00 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 0.57 0.53 0.54 1.03 1.33 0.81 0.85 -23.44%

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