[BRDB] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -130.96%
YoY- -152.56%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 297,493 306,186 311,380 264,344 276,313 250,758 250,472 12.14%
PBT 58,269 86,012 80,480 914 69,437 70,440 60,908 -2.90%
Tax -12,909 -15,504 -25,180 -914 -12,773 -13,784 -14,028 -5.38%
NP 45,360 70,508 55,300 0 56,664 56,656 46,880 -2.17%
-
NP to SH 45,360 70,508 55,300 -17,542 56,664 56,656 46,880 -2.17%
-
Tax Rate 22.15% 18.03% 31.29% 100.00% 18.40% 19.57% 23.03% -
Total Cost 252,133 235,678 256,080 264,344 219,649 194,102 203,592 15.30%
-
Net Worth 1,114,259 1,114,788 1,096,465 1,082,074 1,143,443 951,933 951,466 11.09%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 4,766 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,114,259 1,114,788 1,096,465 1,082,074 1,143,443 951,933 951,466 11.09%
NOSH 476,179 476,405 476,724 476,684 476,434 475,966 475,733 0.06%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.25% 23.03% 17.76% 0.00% 20.51% 22.59% 18.72% -
ROE 4.07% 6.32% 5.04% -1.62% 4.96% 5.95% 4.93% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 62.48 64.27 65.32 55.45 58.00 52.68 52.65 12.07%
EPS 9.52 14.80 11.60 -3.68 11.89 11.90 9.84 -2.17%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.34 2.34 2.30 2.27 2.40 2.00 2.00 11.02%
Adjusted Per Share Value based on latest NOSH - 476,507
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 60.85 62.63 63.69 54.07 56.52 51.29 51.23 12.14%
EPS 9.28 14.42 11.31 -3.59 11.59 11.59 9.59 -2.16%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
NAPS 2.279 2.2801 2.2426 2.2132 2.3387 1.947 1.9461 11.09%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.09 1.42 1.49 1.23 0.94 0.83 0.86 -
P/RPS 1.74 2.21 2.28 2.22 1.62 1.58 1.63 4.44%
P/EPS 11.44 9.59 12.84 -33.42 7.90 6.97 8.73 19.73%
EY 8.74 10.42 7.79 -2.99 12.65 14.34 11.46 -16.51%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.65 0.54 0.39 0.42 0.43 6.10%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 23/07/01 29/05/01 -
Price 1.19 1.40 1.50 1.27 0.96 1.12 0.87 -
P/RPS 1.90 2.18 2.30 2.29 1.66 2.13 1.65 9.85%
P/EPS 12.49 9.46 12.93 -34.51 8.07 9.41 8.83 25.98%
EY 8.00 10.57 7.73 -2.90 12.39 10.63 11.33 -20.68%
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.65 0.56 0.40 0.56 0.44 10.33%

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