[BRDB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 151.33%
YoY- -79.89%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 620,168 670,078 637,886 672,164 548,740 627,385 625,012 -0.51%
PBT 69,968 85,599 61,897 62,056 31,272 156,035 173,868 -45.46%
Tax -23,084 4,626 8,692 -16,304 -16,632 -19,256 -24,281 -3.31%
NP 46,884 90,225 70,589 45,752 14,640 136,779 149,586 -53.82%
-
NP to SH 50,492 88,390 66,378 42,766 17,016 131,271 140,754 -49.48%
-
Tax Rate 32.99% -5.40% -14.04% 26.27% 53.18% 12.34% 13.97% -
Total Cost 573,284 579,853 567,297 626,412 534,100 490,606 475,425 13.27%
-
Net Worth 1,801,205 1,797,100 1,742,440 1,734,938 1,668,513 1,706,653 1,676,636 4.88%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 36,625 - - - 35,954 - -
Div Payout % - 41.44% - - - 27.39% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,801,205 1,797,100 1,742,440 1,734,938 1,668,513 1,706,653 1,676,636 4.88%
NOSH 485,500 488,342 488,078 485,977 472,666 479,396 477,674 1.08%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.56% 13.46% 11.07% 6.81% 2.67% 21.80% 23.93% -
ROE 2.80% 4.92% 3.81% 2.46% 1.02% 7.69% 8.40% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 127.74 137.21 130.69 138.31 116.09 130.87 130.84 -1.58%
EPS 10.40 18.10 13.60 8.80 3.60 27.40 29.47 -50.02%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.71 3.68 3.57 3.57 3.53 3.56 3.51 3.75%
Adjusted Per Share Value based on latest NOSH - 489,399
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 126.85 137.05 130.47 137.48 112.24 128.32 127.84 -0.51%
EPS 10.33 18.08 13.58 8.75 3.48 26.85 28.79 -49.47%
DPS 0.00 7.49 0.00 0.00 0.00 7.35 0.00 -
NAPS 3.6841 3.6757 3.5639 3.5485 3.4127 3.4907 3.4293 4.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.31 2.12 1.96 1.98 2.19 2.35 2.25 -
P/RPS 1.81 1.55 1.50 1.43 1.89 1.80 1.72 3.45%
P/EPS 22.21 11.71 14.41 22.50 60.83 8.58 7.64 103.55%
EY 4.50 8.54 6.94 4.44 1.64 11.65 13.10 -50.91%
DY 0.00 3.54 0.00 0.00 0.00 3.19 0.00 -
P/NAPS 0.62 0.58 0.55 0.55 0.62 0.66 0.64 -2.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 24/02/12 22/11/11 23/08/11 24/05/11 28/02/11 16/11/10 -
Price 2.28 2.30 2.13 2.34 2.10 2.01 2.51 -
P/RPS 1.78 1.68 1.63 1.69 1.81 1.54 1.92 -4.91%
P/EPS 21.92 12.71 15.66 26.59 58.33 7.34 8.52 87.65%
EY 4.56 7.87 6.38 3.76 1.71 13.62 11.74 -46.73%
DY 0.00 3.26 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.61 0.63 0.60 0.66 0.59 0.56 0.72 -10.45%

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