[BRDB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 33.16%
YoY- -32.67%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 650,380 620,168 670,078 637,886 672,164 548,740 627,385 2.43%
PBT 55,586 69,968 85,599 61,897 62,056 31,272 156,035 -49.77%
Tax -24,236 -23,084 4,626 8,692 -16,304 -16,632 -19,256 16.58%
NP 31,350 46,884 90,225 70,589 45,752 14,640 136,779 -62.58%
-
NP to SH 36,980 50,492 88,390 66,378 42,766 17,016 131,271 -57.05%
-
Tax Rate 43.60% 32.99% -5.40% -14.04% 26.27% 53.18% 12.34% -
Total Cost 619,030 573,284 579,853 567,297 626,412 534,100 490,606 16.78%
-
Net Worth 1,810,073 1,801,205 1,797,100 1,742,440 1,734,938 1,668,513 1,706,653 4.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 36,625 - - - 35,954 -
Div Payout % - - 41.44% - - - 27.39% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,810,073 1,801,205 1,797,100 1,742,440 1,734,938 1,668,513 1,706,653 4.00%
NOSH 486,578 485,500 488,342 488,078 485,977 472,666 479,396 0.99%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.82% 7.56% 13.46% 11.07% 6.81% 2.67% 21.80% -
ROE 2.04% 2.80% 4.92% 3.81% 2.46% 1.02% 7.69% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 133.66 127.74 137.21 130.69 138.31 116.09 130.87 1.41%
EPS 7.60 10.40 18.10 13.60 8.80 3.60 27.40 -57.50%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.72 3.71 3.68 3.57 3.57 3.53 3.56 2.97%
Adjusted Per Share Value based on latest NOSH - 488,683
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 133.02 126.85 137.05 130.47 137.48 112.24 128.32 2.42%
EPS 7.56 10.33 18.08 13.58 8.75 3.48 26.85 -57.07%
DPS 0.00 0.00 7.49 0.00 0.00 0.00 7.35 -
NAPS 3.7022 3.6841 3.6757 3.5639 3.5485 3.4127 3.4907 4.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.35 2.31 2.12 1.96 1.98 2.19 2.35 -
P/RPS 1.76 1.81 1.55 1.50 1.43 1.89 1.80 -1.48%
P/EPS 30.92 22.21 11.71 14.41 22.50 60.83 8.58 135.23%
EY 3.23 4.50 8.54 6.94 4.44 1.64 11.65 -57.51%
DY 0.00 0.00 3.54 0.00 0.00 0.00 3.19 -
P/NAPS 0.63 0.62 0.58 0.55 0.55 0.62 0.66 -3.05%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 22/05/12 24/02/12 22/11/11 23/08/11 24/05/11 28/02/11 -
Price 2.54 2.28 2.30 2.13 2.34 2.10 2.01 -
P/RPS 1.90 1.78 1.68 1.63 1.69 1.81 1.54 15.04%
P/EPS 33.42 21.92 12.71 15.66 26.59 58.33 7.34 174.96%
EY 2.99 4.56 7.87 6.38 3.76 1.71 13.62 -63.64%
DY 0.00 0.00 3.26 0.00 0.00 0.00 3.73 -
P/NAPS 0.68 0.61 0.63 0.60 0.66 0.59 0.56 13.83%

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