[BRDB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -12.04%
YoY- 11.84%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 625,012 682,330 759,216 906,938 937,192 870,846 816,940 -16.33%
PBT 173,868 254,796 133,252 155,719 174,162 142,532 83,036 63.59%
Tax -24,281 -31,098 -31,292 -42,981 -51,590 -41,524 -53,572 -40.96%
NP 149,586 223,698 101,960 112,738 122,572 101,008 29,464 195.10%
-
NP to SH 140,754 212,622 88,624 115,524 131,344 115,180 67,936 62.44%
-
Tax Rate 13.97% 12.21% 23.48% 27.60% 29.62% 29.13% 64.52% -
Total Cost 475,425 458,632 657,256 794,200 814,620 769,838 787,476 -28.54%
-
Net Worth 1,676,636 1,711,464 1,612,202 1,598,751 1,584,693 1,551,598 1,495,535 7.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 35,686 - - - -
Div Payout % - - - 30.89% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,676,636 1,711,464 1,612,202 1,598,751 1,584,693 1,551,598 1,495,535 7.91%
NOSH 477,674 476,730 471,404 475,818 475,884 475,950 471,777 0.83%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.93% 32.78% 13.43% 12.43% 13.08% 11.60% 3.61% -
ROE 8.40% 12.42% 5.50% 7.23% 8.29% 7.42% 4.54% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 130.84 143.13 161.05 190.61 196.94 182.97 173.16 -17.02%
EPS 29.47 44.60 18.80 24.30 27.60 24.20 14.40 61.12%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.51 3.59 3.42 3.36 3.33 3.26 3.17 7.02%
Adjusted Per Share Value based on latest NOSH - 475,444
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.84 139.56 155.29 185.50 191.69 178.12 167.09 -16.33%
EPS 28.79 43.49 18.13 23.63 26.86 23.56 13.90 62.41%
DPS 0.00 0.00 0.00 7.30 0.00 0.00 0.00 -
NAPS 3.4293 3.5005 3.2975 3.27 3.2412 3.1735 3.0589 7.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.25 1.66 2.01 1.58 1.70 1.40 1.02 -
P/RPS 1.72 1.16 1.25 0.83 0.86 0.77 0.59 103.93%
P/EPS 7.64 3.72 10.69 6.51 6.16 5.79 7.08 5.20%
EY 13.10 26.87 9.35 15.37 16.24 17.29 14.12 -4.87%
DY 0.00 0.00 0.00 4.75 0.00 0.00 0.00 -
P/NAPS 0.64 0.46 0.59 0.47 0.51 0.43 0.32 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 -
Price 2.51 2.41 1.62 1.82 1.54 1.60 1.37 -
P/RPS 1.92 1.68 1.01 0.95 0.78 0.87 0.79 80.66%
P/EPS 8.52 5.40 8.62 7.50 5.58 6.61 9.51 -7.06%
EY 11.74 18.51 11.60 13.34 17.92 15.13 10.51 7.65%
DY 0.00 0.00 0.00 4.12 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.47 0.54 0.46 0.49 0.43 40.96%

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