[BRDB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 24.35%
YoY- 13.63%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 478,415 336,082 137,185 627,385 468,759 341,165 189,804 85.10%
PBT 46,423 31,028 7,818 156,035 130,401 127,398 33,313 24.73%
Tax 6,519 -8,152 -4,158 -19,256 -18,211 -15,549 -7,823 -
NP 52,942 22,876 3,660 136,779 112,190 111,849 25,490 62.71%
-
NP to SH 49,784 21,383 4,254 131,271 105,566 106,311 22,156 71.46%
-
Tax Rate -14.04% 26.27% 53.18% 12.34% 13.97% 12.21% 23.48% -
Total Cost 425,473 313,206 133,525 490,606 356,569 229,316 164,314 88.45%
-
Net Worth 1,742,439 1,734,938 1,668,513 1,706,653 1,676,636 1,711,464 1,612,202 5.31%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 35,954 - - - -
Div Payout % - - - 27.39% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,742,439 1,734,938 1,668,513 1,706,653 1,676,636 1,711,464 1,612,202 5.31%
NOSH 488,078 485,977 472,666 479,396 477,674 476,730 471,404 2.34%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.07% 6.81% 2.67% 21.80% 23.93% 32.78% 13.43% -
ROE 2.86% 1.23% 0.25% 7.69% 6.30% 6.21% 1.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 98.02 69.16 29.02 130.87 98.13 71.56 40.26 80.88%
EPS 10.20 4.40 0.90 27.40 22.10 22.30 4.70 67.54%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.57 3.57 3.53 3.56 3.51 3.59 3.42 2.90%
Adjusted Per Share Value based on latest NOSH - 488,682
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 97.85 68.74 28.06 128.32 95.88 69.78 38.82 85.10%
EPS 10.18 4.37 0.87 26.85 21.59 21.74 4.53 71.48%
DPS 0.00 0.00 0.00 7.35 0.00 0.00 0.00 -
NAPS 3.5639 3.5485 3.4127 3.4907 3.4293 3.5005 3.2975 5.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.96 1.98 2.19 2.35 2.25 1.66 2.01 -
P/RPS 2.00 2.86 7.55 1.80 2.29 2.32 4.99 -45.60%
P/EPS 19.22 45.00 243.33 8.58 10.18 7.44 42.77 -41.30%
EY 5.20 2.22 0.41 11.65 9.82 13.43 2.34 70.20%
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.62 0.66 0.64 0.46 0.59 -4.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 28/02/11 16/11/10 27/08/10 19/05/10 -
Price 2.13 2.34 2.10 2.01 2.51 2.41 1.62 -
P/RPS 2.17 3.38 7.24 1.54 2.56 3.37 4.02 -33.67%
P/EPS 20.88 53.18 233.33 7.34 11.36 10.81 34.47 -28.38%
EY 4.79 1.88 0.43 13.62 8.80 9.25 2.90 39.68%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.59 0.56 0.72 0.67 0.47 17.66%

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