[BRDB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -33.8%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 672,164 548,740 627,385 625,012 682,330 759,216 906,938 -18.14%
PBT 62,056 31,272 156,035 173,868 254,796 133,252 155,719 -45.93%
Tax -16,304 -16,632 -19,256 -24,281 -31,098 -31,292 -42,981 -47.69%
NP 45,752 14,640 136,779 149,586 223,698 101,960 112,738 -45.27%
-
NP to SH 42,766 17,016 131,271 140,754 212,622 88,624 115,524 -48.53%
-
Tax Rate 26.27% 53.18% 12.34% 13.97% 12.21% 23.48% 27.60% -
Total Cost 626,412 534,100 490,606 475,425 458,632 657,256 794,200 -14.67%
-
Net Worth 1,734,938 1,668,513 1,706,653 1,676,636 1,711,464 1,612,202 1,598,751 5.61%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 35,954 - - - 35,686 -
Div Payout % - - 27.39% - - - 30.89% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,734,938 1,668,513 1,706,653 1,676,636 1,711,464 1,612,202 1,598,751 5.61%
NOSH 485,977 472,666 479,396 477,674 476,730 471,404 475,818 1.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.81% 2.67% 21.80% 23.93% 32.78% 13.43% 12.43% -
ROE 2.46% 1.02% 7.69% 8.40% 12.42% 5.50% 7.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 138.31 116.09 130.87 130.84 143.13 161.05 190.61 -19.29%
EPS 8.80 3.60 27.40 29.47 44.60 18.80 24.30 -49.28%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.57 3.53 3.56 3.51 3.59 3.42 3.36 4.13%
Adjusted Per Share Value based on latest NOSH - 372,499
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 137.48 112.24 128.32 127.84 139.56 155.29 185.50 -18.14%
EPS 8.75 3.48 26.85 28.79 43.49 18.13 23.63 -48.52%
DPS 0.00 0.00 7.35 0.00 0.00 0.00 7.30 -
NAPS 3.5485 3.4127 3.4907 3.4293 3.5005 3.2975 3.27 5.61%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.98 2.19 2.35 2.25 1.66 2.01 1.58 -
P/RPS 1.43 1.89 1.80 1.72 1.16 1.25 0.83 43.85%
P/EPS 22.50 60.83 8.58 7.64 3.72 10.69 6.51 129.11%
EY 4.44 1.64 11.65 13.10 26.87 9.35 15.37 -56.40%
DY 0.00 0.00 3.19 0.00 0.00 0.00 4.75 -
P/NAPS 0.55 0.62 0.66 0.64 0.46 0.59 0.47 11.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 28/02/11 16/11/10 27/08/10 19/05/10 22/02/10 -
Price 2.34 2.10 2.01 2.51 2.41 1.62 1.82 -
P/RPS 1.69 1.81 1.54 1.92 1.68 1.01 0.95 46.97%
P/EPS 26.59 58.33 7.34 8.52 5.40 8.62 7.50 133.04%
EY 3.76 1.71 13.62 11.74 18.51 11.60 13.34 -57.11%
DY 0.00 0.00 3.73 0.00 0.00 0.00 4.12 -
P/NAPS 0.66 0.59 0.56 0.72 0.67 0.47 0.54 14.35%

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