[BRDB] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -25.93%
YoY- 42.24%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 816,940 1,006,637 945,448 932,776 1,033,132 663,695 684,077 12.54%
PBT 83,036 98,881 105,225 100,832 128,808 72,037 61,949 21.54%
Tax -53,572 -5,555 -24,276 -14,796 -9,928 -1,652 106 -
NP 29,464 93,326 80,949 86,036 118,880 70,385 62,056 -39.11%
-
NP to SH 67,936 103,294 85,581 92,310 124,620 69,350 63,556 4.53%
-
Tax Rate 64.52% 5.62% 23.07% 14.67% 7.71% 2.29% -0.17% -
Total Cost 787,476 913,311 864,498 846,740 914,252 593,310 622,021 17.01%
-
Net Worth 1,495,535 1,494,282 1,454,882 1,429,575 1,519,405 1,419,569 1,400,009 4.49%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 14,276 - - - 35,727 - -
Div Payout % - 13.82% - - - 51.52% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,495,535 1,494,282 1,454,882 1,429,575 1,519,405 1,419,569 1,400,009 4.49%
NOSH 471,777 475,885 475,451 476,525 479,307 476,365 476,193 -0.61%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.61% 9.27% 8.56% 9.22% 11.51% 10.61% 9.07% -
ROE 4.54% 6.91% 5.88% 6.46% 8.20% 4.89% 4.54% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 173.16 211.53 198.85 195.75 215.55 139.32 143.66 13.24%
EPS 14.40 21.70 18.00 19.40 26.00 14.60 13.35 5.17%
DPS 0.00 3.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.17 3.14 3.06 3.00 3.17 2.98 2.94 5.14%
Adjusted Per Share Value based on latest NOSH - 471,205
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 167.09 205.89 193.38 190.78 211.31 135.75 139.92 12.54%
EPS 13.90 21.13 17.50 18.88 25.49 14.18 13.00 4.55%
DPS 0.00 2.92 0.00 0.00 0.00 7.31 0.00 -
NAPS 3.0589 3.0563 2.9757 2.924 3.1077 2.9035 2.8635 4.49%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.02 1.02 1.39 1.69 2.02 3.18 2.78 -
P/RPS 0.59 0.48 0.70 0.86 0.94 2.28 1.94 -54.74%
P/EPS 7.08 4.70 7.72 8.72 7.77 21.84 20.83 -51.26%
EY 14.12 21.28 12.95 11.46 12.87 4.58 4.80 105.16%
DY 0.00 2.94 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 0.32 0.32 0.45 0.56 0.64 1.07 0.95 -51.55%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 20/02/09 21/11/08 22/08/08 23/05/08 19/02/08 26/11/07 -
Price 1.37 1.06 1.12 1.51 2.13 2.06 3.24 -
P/RPS 0.79 0.50 0.56 0.77 0.99 1.48 2.26 -50.34%
P/EPS 9.51 4.88 6.22 7.79 8.19 14.15 24.28 -46.43%
EY 10.51 20.48 16.07 12.83 12.21 7.07 4.12 86.59%
DY 0.00 2.83 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 0.43 0.34 0.37 0.50 0.67 0.69 1.10 -46.50%

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