[BJLAND] YoY TTM Result on 31-Jul-2003 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -0.46%
YoY- 548.47%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 568,199 566,367 815,705 963,566 2,918,860 2,844,108 2,770,658 -23.19%
PBT 70,046 122,543 213,963 256,222 307,136 315,199 319,047 -22.32%
Tax 900 -77,478 -104,672 -126,606 -287,148 -233,608 -253,020 -
NP 70,946 45,065 109,291 129,616 19,988 81,591 66,027 1.20%
-
NP to SH 72,743 44,784 109,291 129,616 19,988 45,753 66,027 1.62%
-
Tax Rate -1.28% 63.23% 48.92% 49.41% 93.49% 74.11% 79.30% -
Total Cost 497,253 521,302 706,414 833,950 2,898,872 2,762,517 2,704,631 -24.58%
-
Net Worth 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 2,090,155 -0.14%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 447,646 43,338 31,215 - 15,448 20,691 25,305 61.38%
Div Payout % 615.38% 96.77% 28.56% - 77.29% 45.22% 38.33% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 2,090,155 -0.14%
NOSH 893,154 867,023 866,842 868,380 868,291 837,831 826,148 1.30%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 12.49% 7.96% 13.40% 13.45% 0.68% 2.87% 2.38% -
ROE 3.51% 1.27% 3.34% 4.05% 0.98% 2.20% 3.16% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 63.62 65.32 94.10 110.96 336.16 339.46 335.37 -24.18%
EPS 8.14 5.17 12.61 14.93 2.30 5.46 7.99 0.31%
DPS 50.12 5.00 3.60 0.00 1.78 2.50 3.06 59.32%
NAPS 2.32 4.07 3.77 3.69 2.35 2.48 2.53 -1.43%
Adjusted Per Share Value based on latest NOSH - 868,380
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 12.29 12.25 17.65 20.85 63.16 61.54 59.95 -23.20%
EPS 1.57 0.97 2.36 2.80 0.43 0.99 1.43 1.56%
DPS 9.69 0.94 0.68 0.00 0.33 0.45 0.55 61.27%
NAPS 0.4483 0.7635 0.7071 0.6933 0.4415 0.4496 0.4523 -0.14%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.26 2.08 2.15 2.36 2.97 2.08 3.45 -
P/RPS 0.41 3.18 2.28 2.13 0.88 0.61 1.03 -14.22%
P/EPS 3.19 40.27 17.05 15.81 129.02 38.09 43.17 -35.20%
EY 31.33 2.48 5.86 6.32 0.78 2.63 2.32 54.28%
DY 192.77 2.40 1.67 0.00 0.60 1.20 0.89 144.96%
P/NAPS 0.11 0.51 0.57 0.64 1.26 0.84 1.36 -34.22%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/09/06 22/09/05 27/09/04 26/09/03 24/09/02 27/09/01 29/09/00 -
Price 0.26 2.12 2.05 2.29 2.42 1.61 2.53 -
P/RPS 0.41 3.25 2.18 2.06 0.72 0.47 0.75 -9.57%
P/EPS 3.19 41.04 16.26 15.34 105.13 29.48 31.66 -31.77%
EY 31.33 2.44 6.15 6.52 0.95 3.39 3.16 46.54%
DY 192.77 2.36 1.76 0.00 0.74 1.55 1.21 132.74%
P/NAPS 0.11 0.52 0.54 0.62 1.03 0.65 1.00 -30.76%

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