[BRDB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -87.04%
YoY- -80.8%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 670,078 637,886 672,164 548,740 627,385 625,012 682,330 -1.19%
PBT 85,599 61,897 62,056 31,272 156,035 173,868 254,796 -51.57%
Tax 4,626 8,692 -16,304 -16,632 -19,256 -24,281 -31,098 -
NP 90,225 70,589 45,752 14,640 136,779 149,586 223,698 -45.32%
-
NP to SH 88,390 66,378 42,766 17,016 131,271 140,754 212,622 -44.20%
-
Tax Rate -5.40% -14.04% 26.27% 53.18% 12.34% 13.97% 12.21% -
Total Cost 579,853 567,297 626,412 534,100 490,606 475,425 458,632 16.87%
-
Net Worth 1,797,100 1,742,440 1,734,938 1,668,513 1,706,653 1,676,636 1,711,464 3.29%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 36,625 - - - 35,954 - - -
Div Payout % 41.44% - - - 27.39% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,797,100 1,742,440 1,734,938 1,668,513 1,706,653 1,676,636 1,711,464 3.29%
NOSH 488,342 488,078 485,977 472,666 479,396 477,674 476,730 1.61%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.46% 11.07% 6.81% 2.67% 21.80% 23.93% 32.78% -
ROE 4.92% 3.81% 2.46% 1.02% 7.69% 8.40% 12.42% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 137.21 130.69 138.31 116.09 130.87 130.84 143.13 -2.76%
EPS 18.10 13.60 8.80 3.60 27.40 29.47 44.60 -45.09%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.68 3.57 3.57 3.53 3.56 3.51 3.59 1.65%
Adjusted Per Share Value based on latest NOSH - 472,666
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 137.05 130.47 137.48 112.24 128.32 127.84 139.56 -1.19%
EPS 18.08 13.58 8.75 3.48 26.85 28.79 43.49 -44.20%
DPS 7.49 0.00 0.00 0.00 7.35 0.00 0.00 -
NAPS 3.6757 3.5639 3.5485 3.4127 3.4907 3.4293 3.5005 3.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.12 1.96 1.98 2.19 2.35 2.25 1.66 -
P/RPS 1.55 1.50 1.43 1.89 1.80 1.72 1.16 21.25%
P/EPS 11.71 14.41 22.50 60.83 8.58 7.64 3.72 114.33%
EY 8.54 6.94 4.44 1.64 11.65 13.10 26.87 -53.33%
DY 3.54 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 0.58 0.55 0.55 0.62 0.66 0.64 0.46 16.66%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 22/11/11 23/08/11 24/05/11 28/02/11 16/11/10 27/08/10 -
Price 2.30 2.13 2.34 2.10 2.01 2.51 2.41 -
P/RPS 1.68 1.63 1.69 1.81 1.54 1.92 1.68 0.00%
P/EPS 12.71 15.66 26.59 58.33 7.34 8.52 5.40 76.66%
EY 7.87 6.38 3.76 1.71 13.62 11.74 18.51 -43.36%
DY 3.26 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 0.63 0.60 0.66 0.59 0.56 0.72 0.67 -4.01%

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