[BRDB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 60.93%
YoY- 48.95%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 702,894 435,423 204,235 1,006,637 709,086 466,388 258,283 94.80%
PBT 130,622 71,266 20,759 98,881 78,919 50,416 32,202 154.12%
Tax -38,693 -20,762 -13,393 -5,555 -18,207 -7,398 -2,482 523.00%
NP 91,929 50,504 7,366 93,326 60,712 43,018 29,720 112.14%
-
NP to SH 98,508 57,590 16,984 103,294 64,186 46,155 31,155 115.27%
-
Tax Rate 29.62% 29.13% 64.52% 5.62% 23.07% 14.67% 7.71% -
Total Cost 610,965 384,919 196,869 913,311 648,374 423,370 228,563 92.49%
-
Net Worth 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 1,429,575 1,519,405 2.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 14,276 - - - -
Div Payout % - - - 13.82% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 1,429,575 1,519,405 2.84%
NOSH 475,884 475,950 471,777 475,885 475,451 476,525 479,307 -0.47%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.08% 11.60% 3.61% 9.27% 8.56% 9.22% 11.51% -
ROE 6.22% 3.71% 1.14% 6.91% 4.41% 3.23% 2.05% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 147.70 91.48 43.29 211.53 149.14 97.87 53.89 95.72%
EPS 20.70 12.10 3.60 21.70 13.50 9.70 6.50 116.30%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.33 3.26 3.17 3.14 3.06 3.00 3.17 3.33%
Adjusted Per Share Value based on latest NOSH - 476,516
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 143.77 89.06 41.77 205.89 145.03 95.39 52.83 94.80%
EPS 20.15 11.78 3.47 21.13 13.13 9.44 6.37 115.33%
DPS 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
NAPS 3.2412 3.1735 3.0589 3.0563 2.9757 2.924 3.1077 2.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.70 1.40 1.02 1.02 1.39 1.69 2.02 -
P/RPS 1.15 1.53 2.36 0.48 0.93 1.73 3.75 -54.49%
P/EPS 8.21 11.57 28.33 4.70 10.30 17.45 31.08 -58.79%
EY 12.18 8.64 3.53 21.28 9.71 5.73 3.22 142.57%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.32 0.32 0.45 0.56 0.64 -14.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 10/08/09 22/05/09 20/02/09 21/11/08 22/08/08 23/05/08 -
Price 1.54 1.60 1.37 1.06 1.12 1.51 2.13 -
P/RPS 1.04 1.75 3.16 0.50 0.75 1.54 3.95 -58.88%
P/EPS 7.44 13.22 38.06 4.88 8.30 15.59 32.77 -62.75%
EY 13.44 7.56 2.63 20.48 12.05 6.41 3.05 168.53%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.43 0.34 0.37 0.50 0.67 -22.15%

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