[BRDB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 20.7%
YoY- 48.95%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 937,192 870,846 816,940 1,006,637 945,448 932,776 1,033,132 -6.28%
PBT 174,162 142,532 83,036 98,881 105,225 100,832 128,808 22.25%
Tax -51,590 -41,524 -53,572 -5,555 -24,276 -14,796 -9,928 199.70%
NP 122,572 101,008 29,464 93,326 80,949 86,036 118,880 2.05%
-
NP to SH 131,344 115,180 67,936 103,294 85,581 92,310 124,620 3.56%
-
Tax Rate 29.62% 29.13% 64.52% 5.62% 23.07% 14.67% 7.71% -
Total Cost 814,620 769,838 787,476 913,311 864,498 846,740 914,252 -7.39%
-
Net Worth 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 1,429,575 1,519,405 2.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 14,276 - - - -
Div Payout % - - - 13.82% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 1,429,575 1,519,405 2.84%
NOSH 475,884 475,950 471,777 475,885 475,451 476,525 479,307 -0.47%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.08% 11.60% 3.61% 9.27% 8.56% 9.22% 11.51% -
ROE 8.29% 7.42% 4.54% 6.91% 5.88% 6.46% 8.20% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 196.94 182.97 173.16 211.53 198.85 195.75 215.55 -5.83%
EPS 27.60 24.20 14.40 21.70 18.00 19.40 26.00 4.05%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.33 3.26 3.17 3.14 3.06 3.00 3.17 3.33%
Adjusted Per Share Value based on latest NOSH - 476,516
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 191.69 178.12 167.09 205.89 193.38 190.78 211.31 -6.28%
EPS 26.86 23.56 13.90 21.13 17.50 18.88 25.49 3.54%
DPS 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
NAPS 3.2412 3.1735 3.0589 3.0563 2.9757 2.924 3.1077 2.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.70 1.40 1.02 1.02 1.39 1.69 2.02 -
P/RPS 0.86 0.77 0.59 0.48 0.70 0.86 0.94 -5.75%
P/EPS 6.16 5.79 7.08 4.70 7.72 8.72 7.77 -14.32%
EY 16.24 17.29 14.12 21.28 12.95 11.46 12.87 16.75%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.32 0.32 0.45 0.56 0.64 -14.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 10/08/09 22/05/09 20/02/09 21/11/08 22/08/08 23/05/08 -
Price 1.54 1.60 1.37 1.06 1.12 1.51 2.13 -
P/RPS 0.78 0.87 0.79 0.50 0.56 0.77 0.99 -14.68%
P/EPS 5.58 6.61 9.51 4.88 6.22 7.79 8.19 -22.55%
EY 17.92 15.13 10.51 20.48 16.07 12.83 12.21 29.11%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.43 0.34 0.37 0.50 0.67 -22.15%

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