[BRDB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 178.81%
YoY- 17.96%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 351,474 223,120 153,093 77,845 264,344 207,235 125,379 98.44%
PBT 59,388 43,702 43,006 20,120 914 52,078 35,220 41.53%
Tax 23,410 -9,682 -7,752 -6,295 -914 -9,580 -6,892 -
NP 82,798 34,020 35,254 13,825 0 42,498 28,328 104.02%
-
NP to SH 82,798 34,020 35,254 13,825 -17,542 42,498 28,328 104.02%
-
Tax Rate -39.42% 22.15% 18.03% 31.29% 100.00% 18.40% 19.57% -
Total Cost 268,676 189,100 117,839 64,020 264,344 164,737 97,051 96.79%
-
Net Worth 1,157,344 1,114,259 1,114,788 1,096,465 1,082,074 1,143,443 951,933 13.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,144 - - - 4,766 - - -
Div Payout % 8.63% - - - 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,157,344 1,114,259 1,114,788 1,096,465 1,082,074 1,143,443 951,933 13.87%
NOSH 476,273 476,179 476,405 476,724 476,684 476,434 475,966 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 23.56% 15.25% 23.03% 17.76% 0.00% 20.51% 22.59% -
ROE 7.15% 3.05% 3.16% 1.26% -1.62% 3.72% 2.98% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 73.80 46.86 32.14 16.33 55.45 43.50 26.34 98.37%
EPS 17.38 7.14 7.40 2.90 -3.68 8.92 5.95 103.94%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.43 2.34 2.34 2.30 2.27 2.40 2.00 13.82%
Adjusted Per Share Value based on latest NOSH - 476,724
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 71.89 45.64 31.31 15.92 54.07 42.39 25.64 98.46%
EPS 16.93 6.96 7.21 2.83 -3.59 8.69 5.79 104.08%
DPS 1.46 0.00 0.00 0.00 0.97 0.00 0.00 -
NAPS 2.3672 2.279 2.2801 2.2426 2.2132 2.3387 1.947 13.87%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.18 1.09 1.42 1.49 1.23 0.94 0.83 -
P/RPS 1.60 2.33 4.42 9.12 2.22 2.16 3.15 -36.26%
P/EPS 6.79 15.26 19.19 51.38 -33.42 10.54 13.95 -38.04%
EY 14.73 6.55 5.21 1.95 -2.99 9.49 7.17 61.39%
DY 1.27 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 0.49 0.47 0.61 0.65 0.54 0.39 0.42 10.79%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 23/07/01 -
Price 1.02 1.19 1.40 1.50 1.27 0.96 1.12 -
P/RPS 1.38 2.54 4.36 9.19 2.29 2.21 4.25 -52.66%
P/EPS 5.87 16.66 18.92 51.72 -34.51 10.76 18.82 -53.91%
EY 17.04 6.00 5.29 1.93 -2.90 9.29 5.31 117.10%
DY 1.47 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 0.42 0.51 0.60 0.65 0.56 0.40 0.56 -17.40%

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