[BJLAND] YoY TTM Result on 31-Jul-2004 [#1]

Stock
[BJLAND] BERJAYA LAND BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 16.49%
YoY- -15.68%
Quarter Report
Latest QR
Upcoming QR
BJLAND's Result
BJLAND's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 533,349 568,199 566,367 815,705 963,566 2,918,860 2,844,108 -24.33%
PBT 44,065 70,046 122,543 213,963 256,222 307,136 315,199 -27.94%
Tax 15,978 900 -77,478 -104,672 -126,606 -287,148 -233,608 -
NP 60,043 70,946 45,065 109,291 129,616 19,988 81,591 -4.98%
-
NP to SH 62,276 72,743 44,784 109,291 129,616 19,988 45,753 5.27%
-
Tax Rate -36.26% -1.28% 63.23% 48.92% 49.41% 93.49% 74.11% -
Total Cost 473,306 497,253 521,302 706,414 833,950 2,898,872 2,762,517 -25.46%
-
Net Worth 1,877,297 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 -1.67%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 96,875 447,646 43,338 31,215 - 15,448 20,691 29.32%
Div Payout % 155.56% 615.38% 96.77% 28.56% - 77.29% 45.22% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 1,877,297 2,072,119 3,528,785 3,267,994 3,204,325 2,040,485 2,077,823 -1.67%
NOSH 938,648 893,154 867,023 866,842 868,380 868,291 837,831 1.91%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 11.26% 12.49% 7.96% 13.40% 13.45% 0.68% 2.87% -
ROE 3.32% 3.51% 1.27% 3.34% 4.05% 0.98% 2.20% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 56.82 63.62 65.32 94.10 110.96 336.16 339.46 -25.75%
EPS 6.63 8.14 5.17 12.61 14.93 2.30 5.46 3.28%
DPS 10.32 50.12 5.00 3.60 0.00 1.78 2.50 26.64%
NAPS 2.00 2.32 4.07 3.77 3.69 2.35 2.48 -3.52%
Adjusted Per Share Value based on latest NOSH - 866,842
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 11.54 12.29 12.25 17.65 20.85 63.16 61.54 -24.33%
EPS 1.35 1.57 0.97 2.36 2.80 0.43 0.99 5.30%
DPS 2.10 9.69 0.94 0.68 0.00 0.33 0.45 29.25%
NAPS 0.4062 0.4483 0.7635 0.7071 0.6933 0.4415 0.4496 -1.67%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.90 0.26 2.08 2.15 2.36 2.97 2.08 -
P/RPS 1.58 0.41 3.18 2.28 2.13 0.88 0.61 17.18%
P/EPS 13.57 3.19 40.27 17.05 15.81 129.02 38.09 -15.79%
EY 7.37 31.33 2.48 5.86 6.32 0.78 2.63 18.72%
DY 11.47 192.77 2.40 1.67 0.00 0.60 1.20 45.65%
P/NAPS 0.45 0.11 0.51 0.57 0.64 1.26 0.84 -9.87%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 26/09/07 25/09/06 22/09/05 27/09/04 26/09/03 24/09/02 27/09/01 -
Price 1.47 0.26 2.12 2.05 2.29 2.42 1.61 -
P/RPS 2.59 0.41 3.25 2.18 2.06 0.72 0.47 32.88%
P/EPS 22.16 3.19 41.04 16.26 15.34 105.13 29.48 -4.64%
EY 4.51 31.33 2.44 6.15 6.52 0.95 3.39 4.87%
DY 7.02 192.77 2.36 1.76 0.00 0.74 1.55 28.61%
P/NAPS 0.74 0.11 0.52 0.54 0.62 1.03 0.65 2.18%

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