[BRDB] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 50.02%
YoY- -10.43%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 153,093 77,845 264,344 207,235 125,379 62,618 253,575 -28.63%
PBT 43,006 20,120 914 52,078 35,220 15,227 59,403 -19.42%
Tax -7,752 -6,295 -914 -9,580 -6,892 -3,507 -26,026 -55.49%
NP 35,254 13,825 0 42,498 28,328 11,720 33,377 3.72%
-
NP to SH 35,254 13,825 -17,542 42,498 28,328 11,720 33,377 3.72%
-
Tax Rate 18.03% 31.29% 100.00% 18.40% 19.57% 23.03% 43.81% -
Total Cost 117,839 64,020 264,344 164,737 97,051 50,898 220,198 -34.16%
-
Net Worth 1,114,788 1,096,465 1,082,074 1,143,443 951,933 951,466 1,100,518 0.86%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 4,766 - - - 11,910 -
Div Payout % - - 0.00% - - - 35.68% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,114,788 1,096,465 1,082,074 1,143,443 951,933 951,466 1,100,518 0.86%
NOSH 476,405 476,724 476,684 476,434 475,966 475,733 476,415 -0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 23.03% 17.76% 0.00% 20.51% 22.59% 18.72% 13.16% -
ROE 3.16% 1.26% -1.62% 3.72% 2.98% 1.23% 3.03% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 32.14 16.33 55.45 43.50 26.34 13.16 53.23 -28.62%
EPS 7.40 2.90 -3.68 8.92 5.95 2.46 7.01 3.68%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 2.34 2.30 2.27 2.40 2.00 2.00 2.31 0.86%
Adjusted Per Share Value based on latest NOSH - 475,802
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 31.31 15.92 54.07 42.39 25.64 12.81 51.86 -28.63%
EPS 7.21 2.83 -3.59 8.69 5.79 2.40 6.83 3.68%
DPS 0.00 0.00 0.97 0.00 0.00 0.00 2.44 -
NAPS 2.2801 2.2426 2.2132 2.3387 1.947 1.9461 2.2509 0.86%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.42 1.49 1.23 0.94 0.83 0.86 0.85 -
P/RPS 4.42 9.12 2.22 2.16 3.15 6.53 1.60 97.24%
P/EPS 19.19 51.38 -33.42 10.54 13.95 34.91 12.13 35.88%
EY 5.21 1.95 -2.99 9.49 7.17 2.86 8.24 -26.39%
DY 0.00 0.00 0.81 0.00 0.00 0.00 2.94 -
P/NAPS 0.61 0.65 0.54 0.39 0.42 0.43 0.37 39.68%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 15/08/02 23/05/02 26/02/02 24/10/01 23/07/01 29/05/01 23/02/01 -
Price 1.40 1.50 1.27 0.96 1.12 0.87 0.88 -
P/RPS 4.36 9.19 2.29 2.21 4.25 6.61 1.65 91.47%
P/EPS 18.92 51.72 -34.51 10.76 18.82 35.31 12.56 31.50%
EY 5.29 1.93 -2.90 9.29 5.31 2.83 7.96 -23.90%
DY 0.00 0.00 0.79 0.00 0.00 0.00 2.84 -
P/NAPS 0.60 0.65 0.56 0.40 0.56 0.44 0.38 35.70%

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