[BJLAND] QoQ Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -44.47%
YoY- -28.19%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 366,476 256,544 113,098 668,951 542,114 398,629 210,516 44.56%
PBT 48,722 80,322 28,783 140,577 196,392 142,942 73,131 -23.66%
Tax -17,264 -12,554 -2,578 -73,119 -74,903 -52,566 -30,309 -31.21%
NP 31,458 67,768 26,205 67,458 121,489 90,376 42,822 -18.53%
-
NP to SH 31,149 67,026 25,924 67,458 121,489 90,376 42,822 -19.07%
-
Tax Rate 35.43% 15.63% 8.96% 52.01% 38.14% 36.77% 41.44% -
Total Cost 335,018 188,776 86,893 601,493 420,625 308,253 167,694 58.42%
-
Net Worth 1,793,692 3,477,354 3,528,785 3,522,206 3,442,621 3,356,574 3,267,994 -32.89%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 409,486 - - 43,376 - - - -
Div Payout % 1,314.61% - - 64.30% - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 1,793,692 3,477,354 3,528,785 3,522,206 3,442,621 3,356,574 3,267,994 -32.89%
NOSH 874,971 869,338 867,023 867,538 867,159 867,332 866,842 0.62%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 8.58% 26.42% 23.17% 10.08% 22.41% 22.67% 20.34% -
ROE 1.74% 1.93% 0.73% 1.92% 3.53% 2.69% 1.31% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 41.88 29.51 13.04 77.11 62.52 45.96 24.29 43.64%
EPS 3.49 7.10 2.99 7.78 14.01 10.42 4.94 -20.62%
DPS 46.80 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.05 4.00 4.07 4.06 3.97 3.87 3.77 -33.30%
Adjusted Per Share Value based on latest NOSH - 866,768
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 7.33 5.13 2.26 13.38 10.84 7.97 4.21 44.58%
EPS 0.62 1.34 0.52 1.35 2.43 1.81 0.86 -19.55%
DPS 8.19 0.00 0.00 0.87 0.00 0.00 0.00 -
NAPS 0.3587 0.6955 0.7058 0.7044 0.6885 0.6713 0.6536 -32.89%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.29 2.09 2.08 2.19 2.25 1.98 2.15 -
P/RPS 0.69 7.08 15.95 2.84 3.60 4.31 8.85 -81.66%
P/EPS 8.15 27.11 69.57 28.16 16.06 19.00 43.52 -67.16%
EY 12.28 3.69 1.44 3.55 6.23 5.26 2.30 204.54%
DY 161.38 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 0.14 0.52 0.51 0.54 0.57 0.51 0.57 -60.68%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 22/03/06 22/12/05 22/09/05 27/06/05 28/03/05 21/12/04 27/09/04 -
Price 0.27 2.36 2.12 2.10 2.20 2.03 2.05 -
P/RPS 0.64 8.00 16.25 2.72 3.52 4.42 8.44 -82.00%
P/EPS 7.58 30.61 70.90 27.01 15.70 19.48 41.50 -67.70%
EY 13.19 3.27 1.41 3.70 6.37 5.13 2.41 209.60%
DY 173.33 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.13 0.59 0.52 0.52 0.55 0.52 0.54 -61.20%

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