[BJLAND] YoY 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
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 143,446 188,113 213,003 453,092 744,441 690,080 692,376 1.68%
PBT 51,539 69,811 76,777 130,666 105,448 114,144 89,517 0.58%
Tax -9,976 -22,257 -23,081 -63,139 -81,826 -78,036 -63,220 1.98%
NP 41,563 47,554 53,696 67,527 23,622 36,108 26,297 -0.48%
-
NP to SH 41,102 47,554 53,696 67,527 23,622 36,108 26,297 -0.47%
-
Tax Rate 19.36% 31.88% 30.06% 48.32% 77.60% 68.37% 70.62% -
Total Cost 101,883 140,559 159,307 385,565 720,819 653,972 666,079 2.01%
-
Net Worth 3,475,856 3,358,284 3,174,917 3,233,321 2,115,783 2,090,463 1,845,647 -0.67%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 3,475,856 3,358,284 3,174,917 3,233,321 2,115,783 2,090,463 1,845,647 -0.67%
NOSH 868,964 867,773 867,463 866,842 849,712 826,270 693,852 -0.23%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 28.97% 25.28% 25.21% 14.90% 3.17% 5.23% 3.80% -
ROE 1.18% 1.42% 1.69% 2.09% 1.12% 1.73% 1.42% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 16.51 21.68 24.55 52.27 87.61 83.52 99.79 1.93%
EPS 4.35 5.48 6.19 7.79 2.78 4.37 3.79 -0.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.87 3.66 3.73 2.49 2.53 2.66 -0.43%
Adjusted Per Share Value based on latest NOSH - 866,842
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 2.87 3.76 4.26 9.06 14.89 13.80 13.85 1.68%
EPS 0.82 0.95 1.07 1.35 0.47 0.72 0.53 -0.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.6717 0.635 0.6467 0.4232 0.4181 0.3691 -0.67%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 2.09 1.98 2.31 2.22 1.88 2.65 0.00 -
P/RPS 12.66 9.13 9.41 4.25 2.15 3.17 0.00 -100.00%
P/EPS 44.19 36.13 37.32 28.50 67.63 60.64 0.00 -100.00%
EY 2.26 2.77 2.68 3.51 1.48 1.65 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.63 0.60 0.76 1.05 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 22/12/05 21/12/04 19/12/03 30/12/02 21/12/01 11/12/00 28/12/99 -
Price 2.36 2.03 2.08 2.03 2.11 2.30 0.00 -
P/RPS 14.30 9.36 8.47 3.88 2.41 2.75 0.00 -100.00%
P/EPS 49.89 37.04 33.60 26.06 75.90 52.63 0.00 -100.00%
EY 2.00 2.70 2.98 3.84 1.32 1.90 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.57 0.54 0.85 0.91 0.00 -100.00%

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