[BRDB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 69.54%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 759,216 906,938 937,192 870,846 816,940 1,006,637 945,448 -13.61%
PBT 133,252 155,719 174,162 142,532 83,036 98,881 105,225 17.06%
Tax -31,292 -42,981 -51,590 -41,524 -53,572 -5,555 -24,276 18.45%
NP 101,960 112,738 122,572 101,008 29,464 93,326 80,949 16.64%
-
NP to SH 88,624 115,524 131,344 115,180 67,936 103,294 85,581 2.35%
-
Tax Rate 23.48% 27.60% 29.62% 29.13% 64.52% 5.62% 23.07% -
Total Cost 657,256 794,200 814,620 769,838 787,476 913,311 864,498 -16.71%
-
Net Worth 1,612,202 1,598,751 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 7.09%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 35,686 - - - 14,276 - -
Div Payout % - 30.89% - - - 13.82% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,612,202 1,598,751 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 7.09%
NOSH 471,404 475,818 475,884 475,950 471,777 475,885 475,451 -0.56%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.43% 12.43% 13.08% 11.60% 3.61% 9.27% 8.56% -
ROE 5.50% 7.23% 8.29% 7.42% 4.54% 6.91% 5.88% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 161.05 190.61 196.94 182.97 173.16 211.53 198.85 -13.12%
EPS 18.80 24.30 27.60 24.20 14.40 21.70 18.00 2.94%
DPS 0.00 7.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.42 3.36 3.33 3.26 3.17 3.14 3.06 7.70%
Adjusted Per Share Value based on latest NOSH - 477,717
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 155.29 185.50 191.69 178.12 167.09 205.89 193.38 -13.61%
EPS 18.13 23.63 26.86 23.56 13.90 21.13 17.50 2.38%
DPS 0.00 7.30 0.00 0.00 0.00 2.92 0.00 -
NAPS 3.2975 3.27 3.2412 3.1735 3.0589 3.0563 2.9757 7.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.01 1.58 1.70 1.40 1.02 1.02 1.39 -
P/RPS 1.25 0.83 0.86 0.77 0.59 0.48 0.70 47.24%
P/EPS 10.69 6.51 6.16 5.79 7.08 4.70 7.72 24.25%
EY 9.35 15.37 16.24 17.29 14.12 21.28 12.95 -19.53%
DY 0.00 4.75 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.59 0.47 0.51 0.43 0.32 0.32 0.45 19.81%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 20/02/09 21/11/08 -
Price 1.62 1.82 1.54 1.60 1.37 1.06 1.12 -
P/RPS 1.01 0.95 0.78 0.87 0.79 0.50 0.56 48.22%
P/EPS 8.62 7.50 5.58 6.61 9.51 4.88 6.22 24.32%
EY 11.60 13.34 17.92 15.13 10.51 20.48 16.07 -19.54%
DY 0.00 4.12 0.00 0.00 0.00 2.83 0.00 -
P/NAPS 0.47 0.54 0.46 0.49 0.43 0.34 0.37 17.30%

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