[BRDB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.7%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 336,082 137,185 627,385 468,759 341,165 189,804 906,938 -48.50%
PBT 31,028 7,818 156,035 130,401 127,398 33,313 155,719 -65.98%
Tax -8,152 -4,158 -19,256 -18,211 -15,549 -7,823 -42,981 -67.08%
NP 22,876 3,660 136,779 112,190 111,849 25,490 112,738 -65.56%
-
NP to SH 21,383 4,254 131,271 105,566 106,311 22,156 115,524 -67.62%
-
Tax Rate 26.27% 53.18% 12.34% 13.97% 12.21% 23.48% 27.60% -
Total Cost 313,206 133,525 490,606 356,569 229,316 164,314 794,200 -46.31%
-
Net Worth 1,734,938 1,668,513 1,706,653 1,676,636 1,711,464 1,612,202 1,598,751 5.61%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 35,954 - - - 35,686 -
Div Payout % - - 27.39% - - - 30.89% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,734,938 1,668,513 1,706,653 1,676,636 1,711,464 1,612,202 1,598,751 5.61%
NOSH 485,977 472,666 479,396 477,674 476,730 471,404 475,818 1.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.81% 2.67% 21.80% 23.93% 32.78% 13.43% 12.43% -
ROE 1.23% 0.25% 7.69% 6.30% 6.21% 1.37% 7.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 69.16 29.02 130.87 98.13 71.56 40.26 190.61 -49.22%
EPS 4.40 0.90 27.40 22.10 22.30 4.70 24.30 -68.09%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.57 3.53 3.56 3.51 3.59 3.42 3.36 4.13%
Adjusted Per Share Value based on latest NOSH - 372,499
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 68.74 28.06 128.32 95.88 69.78 38.82 185.50 -48.50%
EPS 4.37 0.87 26.85 21.59 21.74 4.53 23.63 -67.64%
DPS 0.00 0.00 7.35 0.00 0.00 0.00 7.30 -
NAPS 3.5485 3.4127 3.4907 3.4293 3.5005 3.2975 3.27 5.61%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.98 2.19 2.35 2.25 1.66 2.01 1.58 -
P/RPS 2.86 7.55 1.80 2.29 2.32 4.99 0.83 128.65%
P/EPS 45.00 243.33 8.58 10.18 7.44 42.77 6.51 264.15%
EY 2.22 0.41 11.65 9.82 13.43 2.34 15.37 -72.56%
DY 0.00 0.00 3.19 0.00 0.00 0.00 4.75 -
P/NAPS 0.55 0.62 0.66 0.64 0.46 0.59 0.47 11.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 28/02/11 16/11/10 27/08/10 19/05/10 22/02/10 -
Price 2.34 2.10 2.01 2.51 2.41 1.62 1.82 -
P/RPS 3.38 7.24 1.54 2.56 3.37 4.02 0.95 133.59%
P/EPS 53.18 233.33 7.34 11.36 10.81 34.47 7.50 270.41%
EY 1.88 0.43 13.62 8.80 9.25 2.90 13.34 -73.01%
DY 0.00 0.00 3.73 0.00 0.00 0.00 4.12 -
P/NAPS 0.66 0.59 0.56 0.72 0.67 0.47 0.54 14.35%

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