[BRDB] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 0.01%
YoY- -10.43%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 306,186 311,380 264,344 276,313 250,758 250,472 253,575 13.43%
PBT 86,012 80,480 914 69,437 70,440 60,908 59,403 28.07%
Tax -15,504 -25,180 -914 -12,773 -13,784 -14,028 -26,026 -29.26%
NP 70,508 55,300 0 56,664 56,656 46,880 33,377 64.86%
-
NP to SH 70,508 55,300 -17,542 56,664 56,656 46,880 33,377 64.86%
-
Tax Rate 18.03% 31.29% 100.00% 18.40% 19.57% 23.03% 43.81% -
Total Cost 235,678 256,080 264,344 219,649 194,102 203,592 220,198 4.64%
-
Net Worth 1,114,788 1,096,465 1,082,074 1,143,443 951,933 951,466 1,100,518 0.86%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 4,766 - - - 11,910 -
Div Payout % - - 0.00% - - - 35.68% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,114,788 1,096,465 1,082,074 1,143,443 951,933 951,466 1,100,518 0.86%
NOSH 476,405 476,724 476,684 476,434 475,966 475,733 476,415 -0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 23.03% 17.76% 0.00% 20.51% 22.59% 18.72% 13.16% -
ROE 6.32% 5.04% -1.62% 4.96% 5.95% 4.93% 3.03% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 64.27 65.32 55.45 58.00 52.68 52.65 53.23 13.42%
EPS 14.80 11.60 -3.68 11.89 11.90 9.84 7.01 64.79%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 2.34 2.30 2.27 2.40 2.00 2.00 2.31 0.86%
Adjusted Per Share Value based on latest NOSH - 475,802
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 62.63 63.69 54.07 56.52 51.29 51.23 51.86 13.44%
EPS 14.42 11.31 -3.59 11.59 11.59 9.59 6.83 64.80%
DPS 0.00 0.00 0.97 0.00 0.00 0.00 2.44 -
NAPS 2.2801 2.2426 2.2132 2.3387 1.947 1.9461 2.2509 0.86%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.42 1.49 1.23 0.94 0.83 0.86 0.85 -
P/RPS 2.21 2.28 2.22 1.62 1.58 1.63 1.60 24.09%
P/EPS 9.59 12.84 -33.42 7.90 6.97 8.73 12.13 -14.53%
EY 10.42 7.79 -2.99 12.65 14.34 11.46 8.24 16.98%
DY 0.00 0.00 0.81 0.00 0.00 0.00 2.94 -
P/NAPS 0.61 0.65 0.54 0.39 0.42 0.43 0.37 39.68%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 15/08/02 23/05/02 26/02/02 24/10/01 23/07/01 29/05/01 23/02/01 -
Price 1.40 1.50 1.27 0.96 1.12 0.87 0.88 -
P/RPS 2.18 2.30 2.29 1.66 2.13 1.65 1.65 20.46%
P/EPS 9.46 12.93 -34.51 8.07 9.41 8.83 12.56 -17.26%
EY 10.57 7.73 -2.90 12.39 10.63 11.33 7.96 20.87%
DY 0.00 0.00 0.79 0.00 0.00 0.00 2.84 -
P/NAPS 0.60 0.65 0.56 0.40 0.56 0.44 0.38 35.70%

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