[BRDB] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 379.83%
YoY- 84.6%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 137,185 627,385 468,759 341,165 189,804 906,938 702,894 -66.38%
PBT 7,818 156,035 130,401 127,398 33,313 155,719 130,622 -84.72%
Tax -4,158 -19,256 -18,211 -15,549 -7,823 -42,981 -38,693 -77.42%
NP 3,660 136,779 112,190 111,849 25,490 112,738 91,929 -88.36%
-
NP to SH 4,254 131,271 105,566 106,311 22,156 115,524 98,508 -87.71%
-
Tax Rate 53.18% 12.34% 13.97% 12.21% 23.48% 27.60% 29.62% -
Total Cost 133,525 490,606 356,569 229,316 164,314 794,200 610,965 -63.75%
-
Net Worth 1,668,513 1,706,653 1,676,636 1,711,464 1,612,202 1,598,751 1,584,693 3.49%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 35,954 - - - 35,686 - -
Div Payout % - 27.39% - - - 30.89% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,668,513 1,706,653 1,676,636 1,711,464 1,612,202 1,598,751 1,584,693 3.49%
NOSH 472,666 479,396 477,674 476,730 471,404 475,818 475,884 -0.45%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.67% 21.80% 23.93% 32.78% 13.43% 12.43% 13.08% -
ROE 0.25% 7.69% 6.30% 6.21% 1.37% 7.23% 6.22% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 29.02 130.87 98.13 71.56 40.26 190.61 147.70 -66.23%
EPS 0.90 27.40 22.10 22.30 4.70 24.30 20.70 -87.65%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.53 3.56 3.51 3.59 3.42 3.36 3.33 3.96%
Adjusted Per Share Value based on latest NOSH - 475,451
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.06 128.32 95.88 69.78 38.82 185.50 143.77 -66.38%
EPS 0.87 26.85 21.59 21.74 4.53 23.63 20.15 -87.71%
DPS 0.00 7.35 0.00 0.00 0.00 7.30 0.00 -
NAPS 3.4127 3.4907 3.4293 3.5005 3.2975 3.27 3.2412 3.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.19 2.35 2.25 1.66 2.01 1.58 1.70 -
P/RPS 7.55 1.80 2.29 2.32 4.99 0.83 1.15 251.01%
P/EPS 243.33 8.58 10.18 7.44 42.77 6.51 8.21 859.69%
EY 0.41 11.65 9.82 13.43 2.34 15.37 12.18 -89.59%
DY 0.00 3.19 0.00 0.00 0.00 4.75 0.00 -
P/NAPS 0.62 0.66 0.64 0.46 0.59 0.47 0.51 13.91%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 -
Price 2.10 2.01 2.51 2.41 1.62 1.82 1.54 -
P/RPS 7.24 1.54 2.56 3.37 4.02 0.95 1.04 265.02%
P/EPS 233.33 7.34 11.36 10.81 34.47 7.50 7.44 896.57%
EY 0.43 13.62 8.80 9.25 2.90 13.34 13.44 -89.94%
DY 0.00 3.73 0.00 0.00 0.00 4.12 0.00 -
P/NAPS 0.59 0.56 0.72 0.67 0.47 0.54 0.46 18.06%

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