[BJLAND] QoQ Quarter Result on 30-Apr-2004 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -169.65%
YoY- -749.56%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 143,485 188,113 210,516 183,042 209,144 213,003 177,347 -13.11%
PBT 53,450 69,811 73,131 -8,424 72,479 76,777 49,161 5.70%
Tax -22,337 -22,257 -30,309 -20,884 -30,398 -23,081 -21,807 1.60%
NP 31,113 47,554 42,822 -29,308 42,081 53,696 27,354 8.92%
-
NP to SH 31,113 47,554 42,822 -29,308 42,081 53,696 27,354 8.92%
-
Tax Rate 41.79% 31.88% 41.44% - 41.94% 30.06% 44.36% -
Total Cost 112,372 140,559 167,694 212,350 167,063 159,307 149,993 -17.43%
-
Net Worth 3,440,629 3,358,284 3,267,994 3,234,285 3,218,979 3,174,917 3,204,325 4.83%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - 31,215 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 3,440,629 3,358,284 3,267,994 3,234,285 3,218,979 3,174,917 3,204,325 4.83%
NOSH 866,657 867,773 866,842 867,100 867,649 867,463 868,380 -0.13%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 21.68% 25.28% 20.34% -16.01% 20.12% 25.21% 15.42% -
ROE 0.90% 1.42% 1.31% -0.91% 1.31% 1.69% 0.85% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 16.56 21.68 24.29 21.11 24.10 24.55 20.42 -12.98%
EPS 3.59 5.48 4.94 -3.38 4.85 6.19 3.15 9.06%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 3.97 3.87 3.77 3.73 3.71 3.66 3.69 4.97%
Adjusted Per Share Value based on latest NOSH - 867,100
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 3.10 4.07 4.55 3.96 4.53 4.61 3.84 -13.24%
EPS 0.67 1.03 0.93 -0.63 0.91 1.16 0.59 8.80%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.7445 0.7266 0.7071 0.6998 0.6965 0.687 0.6933 4.84%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 2.25 1.98 2.15 2.20 2.04 2.31 2.36 -
P/RPS 13.59 9.13 8.85 10.42 8.46 9.41 11.56 11.33%
P/EPS 62.67 36.13 43.52 -65.09 42.06 37.32 74.92 -11.17%
EY 1.60 2.77 2.30 -1.54 2.38 2.68 1.33 13.04%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.57 0.59 0.55 0.63 0.64 -7.39%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 21/12/04 27/09/04 22/06/04 19/03/04 19/12/03 26/09/03 -
Price 2.20 2.03 2.05 1.91 2.50 2.08 2.29 -
P/RPS 13.29 9.36 8.44 9.05 10.37 8.47 11.21 11.95%
P/EPS 61.28 37.04 41.50 -56.51 51.55 33.60 72.70 -10.72%
EY 1.63 2.70 2.41 -1.77 1.94 2.98 1.38 11.68%
DY 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.54 0.51 0.67 0.57 0.62 -7.64%

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