[BJLAND] YoY Annualized 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- 53.72%
YoY- -39.46%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 3,855,620 600,532 497,488 452,392 842,064 709,388 2,857,372 5.11%
PBT 335,040 169,988 73,656 115,132 292,524 196,644 411,700 -3.37%
Tax -157,580 -16,308 -13,508 -10,312 -121,236 -87,228 -299,864 -10.15%
NP 177,460 153,680 60,148 104,820 171,288 109,416 111,836 7.99%
-
NP to SH 2,732 152,812 60,020 103,696 171,288 109,416 111,836 -46.10%
-
Tax Rate 47.03% 9.59% 18.34% 8.96% 41.44% 44.36% 72.84% -
Total Cost 3,678,160 446,852 437,340 347,572 670,776 599,972 2,745,536 4.98%
-
Net Worth 6,269,940 2,158,891 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 20.55%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - 138,919 - - - - - -
Div Payout % - 90.91% - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 6,269,940 2,158,891 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 20.55%
NOSH 1,365,999 938,648 893,154 867,023 866,842 868,380 868,291 7.83%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 4.60% 25.59% 12.09% 23.17% 20.34% 15.42% 3.91% -
ROE 0.04% 7.08% 2.90% 2.94% 5.24% 3.41% 5.48% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 282.26 63.98 55.70 52.18 97.14 81.69 329.08 -2.52%
EPS 0.20 16.28 6.72 11.96 19.76 12.60 12.88 -50.02%
DPS 0.00 14.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.59 2.30 2.32 4.07 3.77 3.69 2.35 11.79%
Adjusted Per Share Value based on latest NOSH - 867,023
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 77.11 12.01 9.95 9.05 16.84 14.19 57.15 5.11%
EPS 0.05 3.06 1.20 2.07 3.43 2.19 2.24 -46.90%
DPS 0.00 2.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.254 0.4318 0.4144 0.7058 0.6536 0.6409 0.4081 20.55%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 2.21 0.90 0.26 2.08 2.15 2.36 2.97 -
P/RPS 0.78 1.41 0.47 3.99 2.21 2.89 0.90 -2.35%
P/EPS 1,105.00 5.53 3.87 17.39 10.88 18.73 23.06 90.47%
EY 0.09 18.09 25.85 5.75 9.19 5.34 4.34 -47.55%
DY 0.00 16.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.11 0.51 0.57 0.64 1.26 -14.84%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 19/09/08 26/09/07 25/09/06 22/09/05 27/09/04 26/09/03 24/09/02 -
Price 1.97 1.47 0.26 2.12 2.05 2.29 2.42 -
P/RPS 0.70 2.30 0.47 4.06 2.11 2.80 0.74 -0.92%
P/EPS 985.00 9.03 3.87 17.73 10.37 18.17 18.79 93.34%
EY 0.10 11.07 25.85 5.64 9.64 5.50 5.32 -48.40%
DY 0.00 10.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.11 0.52 0.54 0.62 1.03 -13.53%

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