[BJLAND] QoQ Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -54.41%
YoY- 56.55%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 668,951 542,114 398,629 210,516 776,904 596,189 387,045 44.06%
PBT 140,577 196,392 142,942 73,131 191,392 198,417 125,938 7.61%
Tax -73,119 -74,903 -52,566 -30,309 -97,457 -75,286 -44,888 38.48%
NP 67,458 121,489 90,376 42,822 93,935 123,131 81,050 -11.52%
-
NP to SH 67,458 121,489 90,376 42,822 93,935 123,131 81,050 -11.52%
-
Tax Rate 52.01% 38.14% 36.77% 41.44% 50.92% 37.94% 35.64% -
Total Cost 601,493 420,625 308,253 167,694 682,969 473,058 305,995 56.98%
-
Net Worth 3,522,206 3,442,621 3,356,574 3,267,994 3,260,392 3,217,014 3,172,652 7.22%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 43,376 - - - 31,216 - - -
Div Payout % 64.30% - - - 33.23% - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 3,522,206 3,442,621 3,356,574 3,267,994 3,260,392 3,217,014 3,172,652 7.22%
NOSH 867,538 867,159 867,332 866,842 867,125 867,119 866,844 0.05%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 10.08% 22.41% 22.67% 20.34% 12.09% 20.65% 20.94% -
ROE 1.92% 3.53% 2.69% 1.31% 2.88% 3.83% 2.55% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 77.11 62.52 45.96 24.29 89.60 68.76 44.65 43.99%
EPS 7.78 14.01 10.42 4.94 10.83 14.20 9.35 -11.54%
DPS 5.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 4.06 3.97 3.87 3.77 3.76 3.71 3.66 7.16%
Adjusted Per Share Value based on latest NOSH - 866,842
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 14.47 11.73 8.63 4.55 16.81 12.90 8.37 44.09%
EPS 1.46 2.63 1.96 0.93 2.03 2.66 1.75 -11.38%
DPS 0.94 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.7621 0.7449 0.7263 0.7071 0.7055 0.6961 0.6865 7.21%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.19 2.25 1.98 2.15 2.20 2.04 2.31 -
P/RPS 2.84 3.60 4.31 8.85 2.46 2.97 5.17 -32.95%
P/EPS 28.16 16.06 19.00 43.52 20.31 14.37 24.71 9.11%
EY 3.55 6.23 5.26 2.30 4.92 6.96 4.05 -8.41%
DY 2.28 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.54 0.57 0.51 0.57 0.59 0.55 0.63 -9.77%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 27/06/05 28/03/05 21/12/04 27/09/04 22/06/04 19/03/04 19/12/03 -
Price 2.10 2.20 2.03 2.05 1.91 2.50 2.08 -
P/RPS 2.72 3.52 4.42 8.44 2.13 3.64 4.66 -30.18%
P/EPS 27.01 15.70 19.48 41.50 17.63 17.61 22.25 13.81%
EY 3.70 6.37 5.13 2.41 5.67 5.68 4.50 -12.24%
DY 2.38 0.00 0.00 0.00 1.88 0.00 0.00 -
P/NAPS 0.52 0.55 0.52 0.54 0.51 0.67 0.57 -5.94%

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