[BJLAND] QoQ Quarter Result on 31-Jan-2005 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -34.57%
YoY- -26.06%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 143,446 113,098 121,671 143,485 188,113 210,516 183,042 -14.96%
PBT 51,539 28,783 -29,501 53,450 69,811 73,131 -8,424 -
Tax -9,976 -2,578 -30,306 -22,337 -22,257 -30,309 -20,884 -38.81%
NP 41,563 26,205 -59,807 31,113 47,554 42,822 -29,308 -
-
NP to SH 41,102 25,924 -59,807 31,113 47,554 42,822 -29,308 -
-
Tax Rate 19.36% 8.96% - 41.79% 31.88% 41.44% - -
Total Cost 101,883 86,893 181,478 112,372 140,559 167,694 212,350 -38.63%
-
Net Worth 3,475,856 3,528,785 3,458,404 3,440,629 3,358,284 3,267,994 3,234,285 4.90%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 31,203 - - - 31,215 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 3,475,856 3,528,785 3,458,404 3,440,629 3,358,284 3,267,994 3,234,285 4.90%
NOSH 868,964 867,023 866,768 866,657 867,773 866,842 867,100 0.14%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 28.97% 23.17% -49.15% 21.68% 25.28% 20.34% -16.01% -
ROE 1.18% 0.73% -1.73% 0.90% 1.42% 1.31% -0.91% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 16.51 13.04 14.04 16.56 21.68 24.29 21.11 -15.07%
EPS 4.35 2.99 -6.90 3.59 5.48 4.94 -3.38 -
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.60 -
NAPS 4.00 4.07 3.99 3.97 3.87 3.77 3.73 4.75%
Adjusted Per Share Value based on latest NOSH - 866,657
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 3.10 2.45 2.63 3.10 4.07 4.55 3.96 -15.02%
EPS 0.89 0.56 -1.29 0.67 1.03 0.93 -0.63 -
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.68 -
NAPS 0.7521 0.7635 0.7483 0.7445 0.7266 0.7071 0.6998 4.90%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 2.09 2.08 2.19 2.25 1.98 2.15 2.20 -
P/RPS 12.66 15.95 15.60 13.59 9.13 8.85 10.42 13.82%
P/EPS 44.19 69.57 -31.74 62.67 36.13 43.52 -65.09 -
EY 2.26 1.44 -3.15 1.60 2.77 2.30 -1.54 -
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.64 -
P/NAPS 0.52 0.51 0.55 0.57 0.51 0.57 0.59 -8.05%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 22/12/05 22/09/05 27/06/05 28/03/05 21/12/04 27/09/04 22/06/04 -
Price 2.36 2.12 2.10 2.20 2.03 2.05 1.91 -
P/RPS 14.30 16.25 14.96 13.29 9.36 8.44 9.05 35.54%
P/EPS 49.89 70.90 -30.43 61.28 37.04 41.50 -56.51 -
EY 2.00 1.41 -3.29 1.63 2.70 2.41 -1.77 -
DY 0.00 0.00 1.71 0.00 0.00 0.00 1.88 -
P/NAPS 0.59 0.52 0.53 0.55 0.52 0.54 0.51 10.17%

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