[BJLAND] YoY Cumulative Quarter Result on 31-Oct-2004 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
21-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 111.05%
YoY- 11.51%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 325,687 246,332 256,544 398,629 387,045 1,167,435 1,505,995 -22.51%
PBT 362,464 19,659 80,322 142,942 125,938 233,591 208,808 9.62%
Tax 1,024 3,731 -12,554 -52,566 -44,888 -138,105 -154,270 -
NP 363,488 23,390 67,768 90,376 81,050 95,486 54,538 37.16%
-
NP to SH 363,578 23,602 67,026 90,376 81,050 95,486 54,538 37.16%
-
Tax Rate -0.28% -18.98% 15.63% 36.77% 35.64% 59.12% 73.88% -
Total Cost -37,801 222,942 188,776 308,253 305,995 1,071,949 1,451,457 -
-
Net Worth 2,186,792 1,979,801 3,477,354 3,356,574 3,172,652 3,234,902 2,118,558 0.52%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 70,357 - - - - - - -
Div Payout % 19.35% - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 2,186,792 1,979,801 3,477,354 3,356,574 3,172,652 3,234,902 2,118,558 0.52%
NOSH 950,779 864,542 869,338 867,332 866,844 867,266 850,826 1.86%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 111.61% 9.50% 26.42% 22.67% 20.94% 8.18% 3.62% -
ROE 16.63% 1.19% 1.93% 2.69% 2.55% 2.95% 2.57% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 34.25 28.49 29.51 45.96 44.65 134.61 177.00 -23.93%
EPS 38.24 2.73 7.10 10.42 9.35 11.01 6.41 34.65%
DPS 7.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.29 4.00 3.87 3.66 3.73 2.49 -1.31%
Adjusted Per Share Value based on latest NOSH - 867,773
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 6.51 4.93 5.13 7.97 7.74 23.35 30.12 -22.52%
EPS 7.27 0.47 1.34 1.81 1.62 1.91 1.09 37.17%
DPS 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4374 0.396 0.6955 0.6713 0.6345 0.647 0.4237 0.53%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 2.18 0.30 2.09 1.98 2.31 2.22 1.88 -
P/RPS 6.36 1.05 7.08 4.31 5.17 1.65 1.06 34.78%
P/EPS 5.70 10.99 27.11 19.00 24.71 20.16 29.33 -23.88%
EY 17.54 9.10 3.69 5.26 4.05 4.96 3.41 31.36%
DY 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.13 0.52 0.51 0.63 0.60 0.76 3.78%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 17/12/07 19/12/06 22/12/05 21/12/04 19/12/03 30/12/02 21/12/01 -
Price 2.80 0.27 2.36 2.03 2.08 2.03 2.11 -
P/RPS 8.17 0.95 8.00 4.42 4.66 1.51 1.19 37.84%
P/EPS 7.32 9.89 30.61 19.48 22.25 18.44 32.92 -22.15%
EY 13.66 10.11 3.27 5.13 4.50 5.42 3.04 28.44%
DY 2.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.12 0.59 0.52 0.57 0.54 0.85 6.20%

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