[BRDB] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 48.15%
YoY- 42.24%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 204,235 1,006,637 709,086 466,388 258,283 663,695 513,058 -45.85%
PBT 20,759 98,881 78,919 50,416 32,202 72,037 46,462 -41.52%
Tax -13,393 -5,555 -18,207 -7,398 -2,482 -1,652 80 -
NP 7,366 93,326 60,712 43,018 29,720 70,385 46,542 -70.70%
-
NP to SH 16,984 103,294 64,186 46,155 31,155 69,350 47,667 -49.70%
-
Tax Rate 64.52% 5.62% 23.07% 14.67% 7.71% 2.29% -0.17% -
Total Cost 196,869 913,311 648,374 423,370 228,563 593,310 466,516 -43.70%
-
Net Worth 1,495,535 1,494,282 1,454,882 1,429,575 1,519,405 1,419,569 1,400,009 4.49%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 14,276 - - - 35,727 - -
Div Payout % - 13.82% - - - 51.52% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,495,535 1,494,282 1,454,882 1,429,575 1,519,405 1,419,569 1,400,009 4.49%
NOSH 471,777 475,885 475,451 476,525 479,307 476,365 476,193 -0.61%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.61% 9.27% 8.56% 9.22% 11.51% 10.61% 9.07% -
ROE 1.14% 6.91% 4.41% 3.23% 2.05% 4.89% 3.40% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 43.29 211.53 149.14 97.87 53.89 139.32 107.74 -45.51%
EPS 3.60 21.70 13.50 9.70 6.50 14.60 10.01 -49.39%
DPS 0.00 3.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.17 3.14 3.06 3.00 3.17 2.98 2.94 5.14%
Adjusted Per Share Value based on latest NOSH - 471,205
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 41.77 205.89 145.03 95.39 52.83 135.75 104.94 -45.85%
EPS 3.47 21.13 13.13 9.44 6.37 14.18 9.75 -49.74%
DPS 0.00 2.92 0.00 0.00 0.00 7.31 0.00 -
NAPS 3.0589 3.0563 2.9757 2.924 3.1077 2.9035 2.8635 4.49%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.02 1.02 1.39 1.69 2.02 3.18 2.78 -
P/RPS 2.36 0.48 0.93 1.73 3.75 2.28 2.58 -5.76%
P/EPS 28.33 4.70 10.30 17.45 31.08 21.84 27.77 1.33%
EY 3.53 21.28 9.71 5.73 3.22 4.58 3.60 -1.29%
DY 0.00 2.94 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 0.32 0.32 0.45 0.56 0.64 1.07 0.95 -51.55%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 20/02/09 21/11/08 22/08/08 23/05/08 19/02/08 26/11/07 -
Price 1.37 1.06 1.12 1.51 2.13 2.06 3.24 -
P/RPS 3.16 0.50 0.75 1.54 3.95 1.48 3.01 3.29%
P/EPS 38.06 4.88 8.30 15.59 32.77 14.15 32.37 11.38%
EY 2.63 20.48 12.05 6.41 3.05 7.07 3.09 -10.17%
DY 0.00 2.83 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 0.43 0.34 0.37 0.50 0.67 0.69 1.10 -46.50%

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