[BRDB] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 415.24%
YoY- 17.96%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 351,474 297,493 306,186 311,380 264,344 276,313 250,758 25.16%
PBT 59,388 58,269 86,012 80,480 914 69,437 70,440 -10.72%
Tax 23,410 -12,909 -15,504 -25,180 -914 -12,773 -13,784 -
NP 82,798 45,360 70,508 55,300 0 56,664 56,656 28.69%
-
NP to SH 82,798 45,360 70,508 55,300 -17,542 56,664 56,656 28.69%
-
Tax Rate -39.42% 22.15% 18.03% 31.29% 100.00% 18.40% 19.57% -
Total Cost 268,676 252,133 235,678 256,080 264,344 219,649 194,102 24.12%
-
Net Worth 1,157,344 1,114,259 1,114,788 1,096,465 1,082,074 1,143,443 951,933 13.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,144 - - - 4,766 - - -
Div Payout % 8.63% - - - 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,157,344 1,114,259 1,114,788 1,096,465 1,082,074 1,143,443 951,933 13.87%
NOSH 476,273 476,179 476,405 476,724 476,684 476,434 475,966 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 23.56% 15.25% 23.03% 17.76% 0.00% 20.51% 22.59% -
ROE 7.15% 4.07% 6.32% 5.04% -1.62% 4.96% 5.95% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 73.80 62.48 64.27 65.32 55.45 58.00 52.68 25.12%
EPS 17.38 9.52 14.80 11.60 -3.68 11.89 11.90 28.63%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.43 2.34 2.34 2.30 2.27 2.40 2.00 13.82%
Adjusted Per Share Value based on latest NOSH - 476,724
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 71.89 60.85 62.63 63.69 54.07 56.52 51.29 25.16%
EPS 16.93 9.28 14.42 11.31 -3.59 11.59 11.59 28.65%
DPS 1.46 0.00 0.00 0.00 0.97 0.00 0.00 -
NAPS 2.3672 2.279 2.2801 2.2426 2.2132 2.3387 1.947 13.87%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.18 1.09 1.42 1.49 1.23 0.94 0.83 -
P/RPS 1.60 1.74 2.21 2.28 2.22 1.62 1.58 0.83%
P/EPS 6.79 11.44 9.59 12.84 -33.42 7.90 6.97 -1.72%
EY 14.73 8.74 10.42 7.79 -2.99 12.65 14.34 1.80%
DY 1.27 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 0.49 0.47 0.61 0.65 0.54 0.39 0.42 10.79%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 23/07/01 -
Price 1.02 1.19 1.40 1.50 1.27 0.96 1.12 -
P/RPS 1.38 1.90 2.18 2.30 2.29 1.66 2.13 -25.06%
P/EPS 5.87 12.49 9.46 12.93 -34.51 8.07 9.41 -26.93%
EY 17.04 8.00 10.57 7.73 -2.90 12.39 10.63 36.85%
DY 1.47 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 0.42 0.51 0.60 0.65 0.56 0.40 0.56 -17.40%

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