[BJLAND] YoY Quarter Result on 30-Apr-2003 [#4]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
24-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -85.07%
YoY- 108.68%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 190,449 121,671 183,042 167,412 735,801 713,436 774,184 -20.83%
PBT 31,694 -29,501 -8,424 29,019 15,758 30,790 76,257 -13.60%
Tax 18,962 -30,306 -20,884 -24,507 -15,758 -30,790 -71,702 -
NP 50,656 -59,807 -29,308 4,512 0 0 4,555 49.37%
-
NP to SH 52,513 -59,807 -29,308 4,512 -52,009 -35,838 4,555 50.27%
-
Tax Rate -59.83% - - 84.45% 100.00% 100.00% 94.03% -
Total Cost 139,793 181,478 212,350 162,900 735,801 713,436 769,629 -24.73%
-
Net Worth 1,780,101 3,458,404 3,234,285 3,227,815 2,042,597 2,052,615 1,785,849 -0.05%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 32,041 31,203 31,215 - 21,455 20,691 25,305 4.01%
Div Payout % 61.02% 0.00% 0.00% - 0.00% 0.00% 555.56% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,780,101 3,458,404 3,234,285 3,227,815 2,042,597 2,052,615 1,785,849 -0.05%
NOSH 890,050 866,768 867,100 867,692 858,234 827,667 723,015 3.52%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 26.60% -49.15% -16.01% 2.70% 0.00% 0.00% 0.59% -
ROE 2.95% -1.73% -0.91% 0.14% -2.55% -1.75% 0.26% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 21.40 14.04 21.11 19.29 85.73 86.20 107.08 -23.52%
EPS 4.62 -6.90 -3.38 0.52 -6.06 -4.33 0.63 39.36%
DPS 3.60 3.60 3.60 0.00 2.50 2.50 3.50 0.47%
NAPS 2.00 3.99 3.73 3.72 2.38 2.48 2.47 -3.45%
Adjusted Per Share Value based on latest NOSH - 867,692
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 4.12 2.63 3.96 3.62 15.92 15.44 16.75 -20.83%
EPS 1.14 -1.29 -0.63 0.10 -1.13 -0.78 0.10 49.99%
DPS 0.69 0.68 0.68 0.00 0.46 0.45 0.55 3.85%
NAPS 0.3852 0.7483 0.6998 0.6984 0.442 0.4441 0.3864 -0.05%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.27 2.19 2.20 1.94 3.95 1.84 3.67 -
P/RPS 1.26 15.60 10.42 10.05 4.61 2.13 3.43 -15.36%
P/EPS 4.58 -31.74 -65.09 373.08 -65.18 -42.49 582.54 -55.39%
EY 21.85 -3.15 -1.54 0.27 -1.53 -2.35 0.17 124.56%
DY 13.33 1.64 1.64 0.00 0.63 1.36 0.95 55.27%
P/NAPS 0.14 0.55 0.59 0.52 1.66 0.74 1.49 -32.56%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 22/06/06 27/06/05 22/06/04 24/06/03 21/06/02 28/06/01 22/06/00 -
Price 0.27 2.10 1.91 2.10 3.17 1.92 2.90 -
P/RPS 1.26 14.96 9.05 10.88 3.70 2.23 2.71 -11.97%
P/EPS 4.58 -30.43 -56.51 403.85 -52.31 -44.34 460.32 -53.60%
EY 21.85 -3.29 -1.77 0.25 -1.91 -2.26 0.22 115.12%
DY 13.33 1.71 1.88 0.00 0.79 1.30 1.21 49.14%
P/NAPS 0.14 0.53 0.51 0.56 1.33 0.77 1.17 -29.79%

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