[BRDB] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 390.42%
YoY- 101.75%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 684,077 672,776 763,972 561,523 522,630 530,828 459,928 30.26%
PBT 61,949 46,304 58,576 19,526 21,498 34,228 22,464 96.53%
Tax 106 13,614 40,996 -15,609 -18,297 -12,992 -9,060 -
NP 62,056 59,918 99,572 3,917 3,201 21,236 13,404 177.52%
-
NP to SH 63,556 64,898 99,180 1,177 240 19,094 14,124 172.31%
-
Tax Rate -0.17% -29.40% -69.99% 79.94% 85.11% 37.96% 40.33% -
Total Cost 622,021 612,858 664,400 557,606 519,429 509,592 446,524 24.70%
-
Net Worth 1,400,009 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1,388,541 0.54%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 35,190 - - - -
Div Payout % - - - 2,989.80% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,400,009 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1,388,541 0.54%
NOSH 476,193 476,410 475,984 469,200 450,000 477,350 477,162 -0.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.07% 8.91% 13.03% 0.70% 0.61% 4.00% 2.91% -
ROE 4.54% 4.68% 7.06% 0.09% 0.02% 1.37% 1.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 143.66 141.22 160.50 119.68 116.14 111.20 96.39 30.44%
EPS 13.35 13.60 20.80 0.25 0.05 4.00 2.96 172.72%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.94 2.91 2.95 2.90 2.89 2.91 2.91 0.68%
Adjusted Per Share Value based on latest NOSH - 473,333
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 139.92 137.61 156.26 114.85 106.90 108.57 94.07 30.27%
EPS 13.00 13.27 20.29 0.24 0.05 3.91 2.89 172.24%
DPS 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 2.8635 2.8356 2.872 2.7831 2.66 2.8412 2.84 0.55%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.78 3.56 1.92 1.38 1.04 1.26 1.21 -
P/RPS 1.94 2.52 1.20 1.15 0.90 1.13 1.26 33.30%
P/EPS 20.83 26.13 9.21 550.12 1,950.00 31.50 40.88 -36.17%
EY 4.80 3.83 10.85 0.18 0.05 3.17 2.45 56.50%
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.95 1.22 0.65 0.48 0.36 0.43 0.42 72.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 24/08/07 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 -
Price 3.24 3.18 2.45 1.87 1.10 1.08 1.24 -
P/RPS 2.26 2.25 1.53 1.56 0.95 0.97 1.29 45.27%
P/EPS 24.28 23.34 11.76 745.46 2,062.50 27.00 41.89 -30.45%
EY 4.12 4.28 8.50 0.13 0.05 3.70 2.39 43.72%
DY 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
P/NAPS 1.10 1.09 0.83 0.64 0.38 0.37 0.43 86.93%

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