[BRDB] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -47.24%
YoY- -79.03%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 276,313 250,758 250,472 253,575 257,781 249,656 257,000 4.94%
PBT 69,437 70,440 60,908 59,403 86,921 82,144 92,688 -17.49%
Tax -12,773 -13,784 -14,028 -26,026 -23,656 -20,888 -22,016 -30.41%
NP 56,664 56,656 46,880 33,377 63,265 61,256 70,672 -13.68%
-
NP to SH 56,664 56,656 46,880 33,377 63,265 61,256 70,672 -13.68%
-
Tax Rate 18.40% 19.57% 23.03% 43.81% 27.22% 25.43% 23.75% -
Total Cost 219,649 194,102 203,592 220,198 194,516 188,400 186,328 11.58%
-
Net Worth 1,143,443 951,933 951,466 1,100,518 1,119,529 1,100,321 1,090,558 3.20%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 11,910 6,351 9,526 - -
Div Payout % - - - 35.68% 10.04% 15.55% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 1,143,443 951,933 951,466 1,100,518 1,119,529 1,100,321 1,090,558 3.20%
NOSH 476,434 475,966 475,733 476,415 476,395 476,329 476,226 0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 20.51% 22.59% 18.72% 13.16% 24.54% 24.54% 27.50% -
ROE 4.96% 5.95% 4.93% 3.03% 5.65% 5.57% 6.48% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 58.00 52.68 52.65 53.23 54.11 52.41 53.97 4.91%
EPS 11.89 11.90 9.84 7.01 13.28 12.86 14.84 -13.72%
DPS 0.00 0.00 0.00 2.50 1.33 2.00 0.00 -
NAPS 2.40 2.00 2.00 2.31 2.35 2.31 2.29 3.17%
Adjusted Per Share Value based on latest NOSH - 476,361
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 56.52 51.29 51.23 51.86 52.73 51.06 52.57 4.94%
EPS 11.59 11.59 9.59 6.83 12.94 12.53 14.45 -13.66%
DPS 0.00 0.00 0.00 2.44 1.30 1.95 0.00 -
NAPS 2.3387 1.947 1.9461 2.2509 2.2898 2.2505 2.2306 3.20%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.94 0.83 0.86 0.85 1.47 1.68 2.11 -
P/RPS 1.62 1.58 1.63 1.60 2.72 3.21 3.91 -44.39%
P/EPS 7.90 6.97 8.73 12.13 11.07 13.06 14.22 -32.39%
EY 12.65 14.34 11.46 8.24 9.03 7.65 7.03 47.88%
DY 0.00 0.00 0.00 2.94 0.91 1.19 0.00 -
P/NAPS 0.39 0.42 0.43 0.37 0.63 0.73 0.92 -43.53%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 24/10/01 23/07/01 29/05/01 23/02/01 24/11/00 28/08/00 25/05/00 -
Price 0.96 1.12 0.87 0.88 1.16 1.66 2.15 -
P/RPS 1.66 2.13 1.65 1.65 2.14 3.17 3.98 -44.14%
P/EPS 8.07 9.41 8.83 12.56 8.73 12.91 14.49 -32.28%
EY 12.39 10.63 11.33 7.96 11.45 7.75 6.90 47.68%
DY 0.00 0.00 0.00 2.84 1.15 1.20 0.00 -
P/NAPS 0.40 0.56 0.44 0.38 0.49 0.72 0.94 -43.39%

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