[BJLAND] QoQ TTM 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- -27.4%
YoY- -59.02%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 556,925 488,147 521,700 566,367 663,785 725,156 790,815 -20.89%
PBT 80,415 19,220 104,271 122,543 166,891 187,968 206,997 -46.85%
Tax 1,699 -47,569 -65,197 -77,478 -105,209 -95,787 -103,848 -
NP 82,114 -28,349 39,074 45,065 61,682 92,181 103,149 -14.14%
-
NP to SH 83,662 -28,658 38,332 44,784 61,682 92,181 103,149 -13.06%
-
Tax Rate -2.11% 247.50% 62.53% 63.23% 63.04% 50.96% 50.17% -
Total Cost 474,811 516,496 482,626 521,302 602,103 632,975 687,666 -21.93%
-
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 447,646 458,943 43,338 43,338 31,203 31,215 31,215 493.15%
Div Payout % 535.07% 0.00% 113.06% 96.77% 50.59% 33.86% 30.26% -
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 14.74% -5.81% 7.49% 7.96% 9.29% 12.71% 13.04% -
ROE 4.70% -1.57% 1.10% 1.27% 1.78% 2.68% 3.07% -
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 62.57 54.97 60.04 65.32 76.58 83.67 91.13 -22.22%
EPS 9.40 -3.23 4.41 5.17 7.12 10.64 11.89 -14.53%
DPS 50.29 51.68 5.00 5.00 3.60 3.60 3.60 482.84%
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 11.14 9.76 10.43 11.33 13.28 14.50 15.82 -20.90%
EPS 1.67 -0.57 0.77 0.90 1.23 1.84 2.06 -13.09%
DPS 8.95 9.18 0.87 0.87 0.62 0.62 0.62 495.76%
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 0.43 0.53 3.48 3.18 2.86 2.69 2.17 -66.11%
P/EPS 2.87 -8.99 47.38 40.27 30.77 21.15 16.66 -69.13%
EY 34.81 -11.13 2.11 2.48 3.25 4.73 6.00 223.91%
DY 186.28 178.21 2.39 2.40 1.64 1.60 1.82 2106.70%
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 0.43 0.49 3.93 3.25 2.74 2.63 2.23 -66.72%
P/EPS 2.87 -8.37 53.50 41.04 29.51 20.68 17.08 -69.64%
EY 34.81 -11.95 1.87 2.44 3.39 4.83 5.86 229.06%
DY 186.28 191.41 2.12 2.36 1.71 1.64 1.77 2148.18%
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