[BJLAND] YoY Quarter Result on 31-Oct-2005 [#2]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 58.55%
YoY- -13.57%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 1,056,923 175,554 121,960 143,446 188,113 213,003 453,092 15.14%
PBT 48,990 319,967 1,245 51,539 69,811 76,777 130,666 -15.07%
Tax -38,758 5,101 7,108 -9,976 -22,257 -23,081 -63,139 -7.80%
NP 10,232 325,068 8,353 41,563 47,554 53,696 67,527 -26.96%
-
NP to SH -48,498 325,375 8,597 41,102 47,554 53,696 67,527 -
-
Tax Rate 79.11% -1.59% -570.92% 19.36% 31.88% 30.06% 48.32% -
Total Cost 1,046,691 -149,514 113,607 101,883 140,559 159,307 385,565 18.09%
-
Net Worth 5,727,025 2,251,391 1,857,276 3,475,856 3,358,284 3,174,917 3,233,321 9.98%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - 36,218 - - - - - -
Div Payout % - 11.13% - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 5,727,025 2,251,391 1,857,276 3,475,856 3,358,284 3,174,917 3,233,321 9.98%
NOSH 1,253,178 978,865 811,037 868,964 867,773 867,463 866,842 6.32%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 0.97% 185.17% 6.85% 28.97% 25.28% 25.21% 14.90% -
ROE -0.85% 14.45% 0.46% 1.18% 1.42% 1.69% 2.09% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 84.34 17.93 15.04 16.51 21.68 24.55 52.27 8.29%
EPS -3.87 33.24 1.06 4.35 5.48 6.19 7.79 -
DPS 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 2.30 2.29 4.00 3.87 3.66 3.73 3.43%
Adjusted Per Share Value based on latest NOSH - 868,964
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 22.87 3.80 2.64 3.10 4.07 4.61 9.80 15.15%
EPS -1.05 7.04 0.19 0.89 1.03 1.16 1.46 -
DPS 0.00 0.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2392 0.4871 0.4019 0.7521 0.7266 0.687 0.6996 9.98%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.75 2.18 0.30 2.09 1.98 2.31 2.22 -
P/RPS 2.07 12.16 2.00 12.66 9.13 9.41 4.25 -11.28%
P/EPS -45.22 6.56 28.30 44.19 36.13 37.32 28.50 -
EY -2.21 15.25 3.53 2.26 2.77 2.68 3.51 -
DY 0.00 1.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.95 0.13 0.52 0.51 0.63 0.60 -7.32%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 18/12/08 17/12/07 19/12/06 22/12/05 21/12/04 19/12/03 30/12/02 -
Price 1.64 2.80 0.27 2.36 2.03 2.08 2.03 -
P/RPS 1.94 15.61 1.80 14.30 9.36 8.47 3.88 -10.90%
P/EPS -42.38 8.42 25.47 49.89 37.04 33.60 26.06 -
EY -2.36 11.87 3.93 2.00 2.70 2.98 3.84 -
DY 0.00 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.22 0.12 0.59 0.52 0.57 0.54 -6.52%

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