[BRDB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 17.02%
YoY- -48.77%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 304,974 215,592 94,340 338,634 262,464 158,224 67,934 171.39%
PBT 58,758 46,654 21,597 61,966 52,305 32,111 7,821 282.18%
Tax -27,623 -18,498 -6,670 -19,545 -16,054 -7,525 -669 1086.55%
NP 31,135 28,156 14,927 42,421 36,251 24,586 7,152 165.89%
-
NP to SH 31,135 28,156 14,927 42,421 36,251 24,586 7,152 165.89%
-
Tax Rate 47.01% 39.65% 30.88% 31.54% 30.69% 23.43% 8.55% -
Total Cost 273,839 187,436 79,413 296,213 226,213 133,638 60,782 172.03%
-
Net Worth 1,223,500 1,219,616 1,211,328 1,196,038 1,190,900 1,176,888 1,168,160 3.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 9,530 - - - -
Div Payout % - - - 22.47% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,223,500 1,219,616 1,211,328 1,196,038 1,190,900 1,176,888 1,168,160 3.12%
NOSH 476,070 476,412 476,900 476,509 476,360 476,472 476,800 -0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.21% 13.06% 15.82% 12.53% 13.81% 15.54% 10.53% -
ROE 2.54% 2.31% 1.23% 3.55% 3.04% 2.09% 0.61% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 64.06 45.25 19.78 71.07 55.10 33.21 14.25 171.63%
EPS 6.54 5.91 3.13 8.90 7.61 5.16 1.50 166.17%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.57 2.56 2.54 2.51 2.50 2.47 2.45 3.23%
Adjusted Per Share Value based on latest NOSH - 477,384
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 62.38 44.10 19.30 69.26 53.68 32.36 13.89 171.46%
EPS 6.37 5.76 3.05 8.68 7.41 5.03 1.46 166.29%
DPS 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
NAPS 2.5025 2.4945 2.4776 2.4463 2.4358 2.4071 2.3893 3.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.85 2.18 2.58 2.15 1.86 1.43 1.03 -
P/RPS 2.89 4.82 13.04 3.03 3.38 4.31 7.23 -45.64%
P/EPS 28.29 36.89 82.43 24.15 24.44 27.71 68.67 -44.54%
EY 3.54 2.71 1.21 4.14 4.09 3.61 1.46 80.19%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 1.02 0.86 0.74 0.58 0.42 43.09%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 -
Price 2.09 1.97 2.14 2.31 2.00 1.85 1.02 -
P/RPS 3.26 4.35 10.82 3.25 3.63 5.57 7.16 -40.73%
P/EPS 31.96 33.33 68.37 25.95 26.28 35.85 68.00 -39.46%
EY 3.13 3.00 1.46 3.85 3.81 2.79 1.47 65.27%
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.84 0.92 0.80 0.75 0.42 54.75%

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