[BJLAND] QoQ Cumulative Quarter Result on 31-Oct-2002 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 241.52%
YoY- 75.08%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 177,347 1,488,364 1,333,150 1,167,435 714,343 2,966,071 2,230,270 -81.59%
PBT 49,161 294,209 280,968 233,591 102,925 307,658 291,813 -69.59%
Tax -21,807 -162,080 -155,258 -138,105 -74,966 -284,626 -216,859 -78.46%
NP 27,354 132,129 125,710 95,486 27,959 23,032 74,954 -49.02%
-
NP to SH 27,354 132,129 125,710 95,486 27,959 23,032 74,954 -49.02%
-
Tax Rate 44.36% 55.09% 55.26% 59.12% 72.84% 92.51% 74.31% -
Total Cost 149,993 1,356,235 1,207,440 1,071,949 686,384 2,943,039 2,155,316 -83.16%
-
Net Worth 3,204,325 3,190,525 3,259,790 3,234,902 2,040,485 2,045,379 2,147,654 30.66%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - 21,485 - -
Div Payout % - - - - - 93.28% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 3,204,325 3,190,525 3,259,790 3,234,902 2,040,485 2,045,379 2,147,654 30.66%
NOSH 868,380 866,990 866,965 867,266 868,291 859,402 855,639 0.99%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 15.42% 8.88% 9.43% 8.18% 3.91% 0.78% 3.36% -
ROE 0.85% 4.14% 3.86% 2.95% 1.37% 1.13% 3.49% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 20.42 171.67 153.77 134.61 82.27 345.13 260.66 -81.77%
EPS 3.15 15.24 14.50 11.01 3.22 2.68 8.76 -49.52%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 3.69 3.68 3.76 3.73 2.35 2.38 2.51 29.38%
Adjusted Per Share Value based on latest NOSH - 866,842
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 3.55 29.77 26.66 23.35 14.29 59.32 44.61 -81.58%
EPS 0.55 2.64 2.51 1.91 0.56 0.46 1.50 -48.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.6409 0.6381 0.652 0.647 0.4081 0.4091 0.4295 30.67%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 2.36 1.94 2.16 2.22 2.97 3.95 2.08 -
P/RPS 11.56 1.13 1.40 1.65 3.61 1.14 0.80 496.16%
P/EPS 74.92 12.73 14.90 20.16 92.24 147.39 23.74 115.60%
EY 1.33 7.86 6.71 4.96 1.08 0.68 4.21 -53.71%
DY 0.00 0.00 0.00 0.00 0.00 0.63 0.00 -
P/NAPS 0.64 0.53 0.57 0.60 1.26 1.66 0.83 -15.95%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 26/09/03 24/06/03 26/03/03 30/12/02 24/09/02 21/06/02 20/03/02 -
Price 2.29 2.10 1.99 2.03 2.42 3.17 2.03 -
P/RPS 11.21 1.22 1.29 1.51 2.94 0.92 0.78 494.01%
P/EPS 72.70 13.78 13.72 18.44 75.16 118.28 23.17 114.77%
EY 1.38 7.26 7.29 5.42 1.33 0.85 4.32 -53.36%
DY 0.00 0.00 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 0.62 0.57 0.53 0.54 1.03 1.33 0.81 -16.36%

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