[BRDB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -12.23%
YoY- -48.77%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 406,632 431,184 377,360 338,634 349,952 316,448 271,736 30.73%
PBT 78,344 93,308 86,388 61,966 69,740 64,222 31,284 84.10%
Tax -36,830 -36,996 -26,680 -19,545 -21,405 -15,050 -2,676 471.57%
NP 41,513 56,312 59,708 42,421 48,334 49,172 28,608 28.08%
-
NP to SH 41,513 56,312 59,708 42,421 48,334 49,172 28,608 28.08%
-
Tax Rate 47.01% 39.65% 30.88% 31.54% 30.69% 23.43% 8.55% -
Total Cost 365,118 374,872 317,652 296,213 301,617 267,276 243,128 31.04%
-
Net Worth 1,223,500 1,219,616 1,211,328 1,196,038 1,190,900 1,176,888 1,168,160 3.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 9,530 - - - -
Div Payout % - - - 22.47% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,223,500 1,219,616 1,211,328 1,196,038 1,190,900 1,176,888 1,168,160 3.12%
NOSH 476,070 476,412 476,900 476,509 476,360 476,472 476,800 -0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.21% 13.06% 15.82% 12.53% 13.81% 15.54% 10.53% -
ROE 3.39% 4.62% 4.93% 3.55% 4.06% 4.18% 2.45% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 85.41 90.51 79.13 71.07 73.46 66.41 56.99 30.86%
EPS 8.72 11.82 12.52 8.90 10.15 10.32 6.00 28.21%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.57 2.56 2.54 2.51 2.50 2.47 2.45 3.23%
Adjusted Per Share Value based on latest NOSH - 477,384
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 83.17 88.19 77.18 69.26 71.58 64.72 55.58 30.73%
EPS 8.49 11.52 12.21 8.68 9.89 10.06 5.85 28.09%
DPS 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
NAPS 2.5025 2.4945 2.4776 2.4463 2.4358 2.4071 2.3893 3.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.85 2.18 2.58 2.15 1.86 1.43 1.03 -
P/RPS 2.17 2.41 3.26 3.03 2.53 2.15 1.81 12.81%
P/EPS 21.22 18.44 20.61 24.15 18.33 13.86 17.17 15.11%
EY 4.71 5.42 4.85 4.14 5.46 7.22 5.83 -13.22%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 1.02 0.86 0.74 0.58 0.42 43.09%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 -
Price 2.09 1.97 2.14 2.31 2.00 1.85 1.02 -
P/RPS 2.45 2.18 2.70 3.25 2.72 2.79 1.79 23.20%
P/EPS 23.97 16.67 17.09 25.95 19.71 17.93 17.00 25.66%
EY 4.17 6.00 5.85 3.85 5.07 5.58 5.88 -20.42%
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.84 0.92 0.80 0.75 0.42 54.75%

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