[BRDB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.27%
YoY- 11.84%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 468,759 341,165 189,804 906,938 702,894 435,423 204,235 73.91%
PBT 130,401 127,398 33,313 155,719 130,622 71,266 20,759 240.06%
Tax -18,211 -15,549 -7,823 -42,981 -38,693 -20,762 -13,393 22.71%
NP 112,190 111,849 25,490 112,738 91,929 50,504 7,366 513.42%
-
NP to SH 105,566 106,311 22,156 115,524 98,508 57,590 16,984 237.68%
-
Tax Rate 13.97% 12.21% 23.48% 27.60% 29.62% 29.13% 64.52% -
Total Cost 356,569 229,316 164,314 794,200 610,965 384,919 196,869 48.53%
-
Net Worth 1,676,636 1,711,464 1,612,202 1,598,751 1,584,693 1,551,598 1,495,535 7.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 35,686 - - - -
Div Payout % - - - 30.89% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,676,636 1,711,464 1,612,202 1,598,751 1,584,693 1,551,598 1,495,535 7.91%
NOSH 477,674 476,730 471,404 475,818 475,884 475,950 471,777 0.83%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.93% 32.78% 13.43% 12.43% 13.08% 11.60% 3.61% -
ROE 6.30% 6.21% 1.37% 7.23% 6.22% 3.71% 1.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 98.13 71.56 40.26 190.61 147.70 91.48 43.29 72.47%
EPS 22.10 22.30 4.70 24.30 20.70 12.10 3.60 234.89%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.51 3.59 3.42 3.36 3.33 3.26 3.17 7.02%
Adjusted Per Share Value based on latest NOSH - 475,444
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 95.88 69.78 38.82 185.50 143.77 89.06 41.77 73.92%
EPS 21.59 21.74 4.53 23.63 20.15 11.78 3.47 237.90%
DPS 0.00 0.00 0.00 7.30 0.00 0.00 0.00 -
NAPS 3.4293 3.5005 3.2975 3.27 3.2412 3.1735 3.0589 7.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.25 1.66 2.01 1.58 1.70 1.40 1.02 -
P/RPS 2.29 2.32 4.99 0.83 1.15 1.53 2.36 -1.98%
P/EPS 10.18 7.44 42.77 6.51 8.21 11.57 28.33 -49.42%
EY 9.82 13.43 2.34 15.37 12.18 8.64 3.53 97.67%
DY 0.00 0.00 0.00 4.75 0.00 0.00 0.00 -
P/NAPS 0.64 0.46 0.59 0.47 0.51 0.43 0.32 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 -
Price 2.51 2.41 1.62 1.82 1.54 1.60 1.37 -
P/RPS 2.56 3.37 4.02 0.95 1.04 1.75 3.16 -13.08%
P/EPS 11.36 10.81 34.47 7.50 7.44 13.22 38.06 -55.30%
EY 8.80 9.25 2.90 13.34 13.44 7.56 2.63 123.54%
DY 0.00 0.00 0.00 4.12 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.47 0.54 0.46 0.49 0.43 40.96%

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