[BJLAND] YoY TTM Result on 31-Jan-2003 [#3]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 15.35%
YoY- 88.41%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 488,147 725,156 766,906 2,068,951 2,943,706 2,819,637 2,008,780 -20.98%
PBT 19,220 187,968 227,436 296,725 322,603 349,647 230,226 -33.86%
Tax -47,569 -95,787 -99,793 -223,025 -247,649 -271,037 -177,581 -19.69%
NP -28,349 92,181 127,643 73,700 74,954 78,610 52,645 -
-
NP to SH -28,658 92,181 127,643 73,700 39,116 78,610 52,645 -
-
Tax Rate 247.50% 50.96% 43.88% 75.16% 76.77% 77.52% 77.13% -
Total Cost 516,496 632,975 639,263 1,995,251 2,868,752 2,741,027 1,956,135 -19.88%
-
Net Worth 1,820,491 3,440,629 3,218,979 3,256,116 2,144,107 2,110,559 1,804,354 0.14%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 458,943 31,215 - 15,448 20,691 25,305 - -
Div Payout % 0.00% 33.86% - 20.96% 52.90% 32.19% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 1,820,491 3,440,629 3,218,979 3,256,116 2,144,107 2,110,559 1,804,354 0.14%
NOSH 888,044 866,657 867,649 865,988 854,225 827,670 702,083 3.99%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -5.81% 12.71% 16.64% 3.56% 2.55% 2.79% 2.62% -
ROE -1.57% 2.68% 3.97% 2.26% 1.82% 3.72% 2.92% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 54.97 83.67 88.39 238.91 344.61 340.67 286.12 -24.01%
EPS -3.23 10.64 14.71 8.51 4.58 9.50 7.50 -
DPS 51.68 3.60 0.00 1.80 2.42 3.06 0.00 -
NAPS 2.05 3.97 3.71 3.76 2.51 2.55 2.57 -3.69%
Adjusted Per Share Value based on latest NOSH - 865,988
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 9.76 14.50 15.34 41.38 58.87 56.39 40.18 -20.99%
EPS -0.57 1.84 2.55 1.47 0.78 1.57 1.05 -
DPS 9.18 0.62 0.00 0.31 0.41 0.51 0.00 -
NAPS 0.3641 0.6881 0.6438 0.6512 0.4288 0.4221 0.3609 0.14%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.29 2.25 2.04 2.16 2.08 2.39 4.85 -
P/RPS 0.53 2.69 2.31 0.90 0.60 0.70 1.70 -17.64%
P/EPS -8.99 21.15 13.87 25.38 45.42 25.16 64.68 -
EY -11.13 4.73 7.21 3.94 2.20 3.97 1.55 -
DY 178.21 1.60 0.00 0.83 1.16 1.28 0.00 -
P/NAPS 0.14 0.57 0.55 0.57 0.83 0.94 1.89 -35.16%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 22/03/06 28/03/05 19/03/04 26/03/03 20/03/02 28/03/01 - -
Price 0.27 2.20 2.50 1.99 2.03 1.62 0.00 -
P/RPS 0.49 2.63 2.83 0.83 0.59 0.48 0.00 -
P/EPS -8.37 20.68 16.99 23.38 44.33 17.06 0.00 -
EY -11.95 4.83 5.88 4.28 2.26 5.86 0.00 -
DY 191.41 1.64 0.00 0.90 1.19 1.89 0.00 -
P/NAPS 0.13 0.55 0.67 0.53 0.81 0.64 0.00 -

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