[BJLAND] QoQ 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- 141.52%
YoY- 185.86%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 177,347 167,412 165,715 453,092 714,343 735,801 724,275 -60.96%
PBT 49,161 29,019 47,376 130,666 102,925 15,758 83,005 -29.54%
Tax -21,807 -24,507 -17,153 -63,139 -74,966 -15,758 -62,589 -50.58%
NP 27,354 4,512 30,223 67,527 27,959 0 20,416 21.59%
-
NP to SH 27,354 4,512 30,223 67,527 27,959 -52,009 20,416 21.59%
-
Tax Rate 44.36% 84.45% 36.21% 48.32% 72.84% 100.00% 75.40% -
Total Cost 149,993 162,900 135,492 385,565 686,384 735,801 703,859 -64.42%
-
Net Worth 3,204,325 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 2,144,107 30.81%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - 21,455 - -
Div Payout % - - - - - 0.00% - -
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 3,227,815 3,256,116 3,233,321 2,040,485 2,042,597 2,144,107 30.81%
NOSH 868,380 867,692 865,988 866,842 868,291 858,234 854,225 1.10%
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% 2.70% 18.24% 14.90% 3.91% 0.00% 2.82% -
ROE 0.85% 0.14% 0.93% 2.09% 1.37% -2.55% 0.95% -
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 19.29 19.14 52.27 82.27 85.73 84.79 -61.39%
EPS 3.15 0.52 3.49 7.79 3.22 -6.06 2.39 20.27%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 3.69 3.72 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 3.35 3.31 9.06 14.29 14.72 14.49 -60.94%
EPS 0.55 0.09 0.60 1.35 0.56 -1.04 0.41 21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.6409 0.6456 0.6512 0.6467 0.4081 0.4085 0.4288 30.82%
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 10.05 11.29 4.25 3.61 4.61 2.45 182.11%
P/EPS 74.92 373.08 61.89 28.50 92.24 -65.18 87.03 -9.53%
EY 1.33 0.27 1.62 3.51 1.08 -1.53 1.15 10.20%
DY 0.00 0.00 0.00 0.00 0.00 0.63 0.00 -
P/NAPS 0.64 0.52 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 10.88 10.40 3.88 2.94 3.70 2.39 180.99%
P/EPS 72.70 403.85 57.02 26.06 75.16 -52.31 84.94 -9.87%
EY 1.38 0.25 1.75 3.84 1.33 -1.91 1.18 11.03%
DY 0.00 0.00 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 0.62 0.56 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