[BJLAND] QoQ Quarter Result on 31-Jul-2005 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 143.35%
YoY- -39.46%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 190,449 109,932 143,446 113,098 121,671 143,485 188,113 0.82%
PBT 31,694 -31,601 51,539 28,783 -29,501 53,450 69,811 -41.01%
Tax 18,962 -4,709 -9,976 -2,578 -30,306 -22,337 -22,257 -
NP 50,656 -36,310 41,563 26,205 -59,807 31,113 47,554 4.31%
-
NP to SH 52,513 -35,877 41,102 25,924 -59,807 31,113 47,554 6.85%
-
Tax Rate -59.83% - 19.36% 8.96% - 41.79% 31.88% -
Total Cost 139,793 146,242 101,883 86,893 181,478 112,372 140,559 -0.36%
-
Net Worth 1,780,101 1,820,491 3,475,856 3,528,785 3,458,404 3,440,629 3,358,284 -34.57%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 32,041 415,604 - - 31,203 - - -
Div Payout % 61.02% 0.00% - - 0.00% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,780,101 1,820,491 3,475,856 3,528,785 3,458,404 3,440,629 3,358,284 -34.57%
NOSH 890,050 888,044 868,964 867,023 866,768 866,657 867,773 1.70%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 26.60% -33.03% 28.97% 23.17% -49.15% 21.68% 25.28% -
ROE 2.95% -1.97% 1.18% 0.73% -1.73% 0.90% 1.42% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 21.40 12.38 16.51 13.04 14.04 16.56 21.68 -0.86%
EPS 4.62 -2.50 4.35 2.99 -6.90 3.59 5.48 -10.78%
DPS 3.60 46.80 0.00 0.00 3.60 0.00 0.00 -
NAPS 2.00 2.05 4.00 4.07 3.99 3.97 3.87 -35.67%
Adjusted Per Share Value based on latest NOSH - 867,023
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 3.81 2.20 2.87 2.26 2.43 2.87 3.76 0.88%
EPS 1.05 -0.72 0.82 0.52 -1.20 0.62 0.95 6.91%
DPS 0.64 8.31 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.356 0.3641 0.6952 0.7058 0.6917 0.6881 0.6717 -34.58%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.27 0.29 2.09 2.08 2.19 2.25 1.98 -
P/RPS 1.26 2.34 12.66 15.95 15.60 13.59 9.13 -73.39%
P/EPS 4.58 -7.18 44.19 69.57 -31.74 62.67 36.13 -74.86%
EY 21.85 -13.93 2.26 1.44 -3.15 1.60 2.77 297.76%
DY 13.33 161.38 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.14 0.14 0.52 0.51 0.55 0.57 0.51 -57.86%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 22/03/06 22/12/05 22/09/05 27/06/05 28/03/05 21/12/04 -
Price 0.27 0.27 2.36 2.12 2.10 2.20 2.03 -
P/RPS 1.26 2.18 14.30 16.25 14.96 13.29 9.36 -73.83%
P/EPS 4.58 -6.68 49.89 70.90 -30.43 61.28 37.04 -75.27%
EY 21.85 -14.96 2.00 1.41 -3.29 1.63 2.70 304.62%
DY 13.33 173.33 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 0.14 0.13 0.59 0.52 0.53 0.55 0.52 -58.40%

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