[BRDB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -91.36%
YoY- -48.27%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 338,634 262,464 158,224 67,934 351,474 223,120 153,093 69.52%
PBT 61,966 52,305 32,111 7,821 59,388 43,702 43,006 27.48%
Tax -19,545 -16,054 -7,525 -669 23,410 -9,682 -7,752 84.93%
NP 42,421 36,251 24,586 7,152 82,798 34,020 35,254 13.09%
-
NP to SH 42,421 36,251 24,586 7,152 82,798 34,020 35,254 13.09%
-
Tax Rate 31.54% 30.69% 23.43% 8.55% -39.42% 22.15% 18.03% -
Total Cost 296,213 226,213 133,638 60,782 268,676 189,100 117,839 84.56%
-
Net Worth 1,196,038 1,190,900 1,176,888 1,168,160 1,157,344 1,114,259 1,114,788 4.78%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,530 - - - 7,144 - - -
Div Payout % 22.47% - - - 8.63% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,196,038 1,190,900 1,176,888 1,168,160 1,157,344 1,114,259 1,114,788 4.78%
NOSH 476,509 476,360 476,472 476,800 476,273 476,179 476,405 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.53% 13.81% 15.54% 10.53% 23.56% 15.25% 23.03% -
ROE 3.55% 3.04% 2.09% 0.61% 7.15% 3.05% 3.16% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 71.07 55.10 33.21 14.25 73.80 46.86 32.14 69.48%
EPS 8.90 7.61 5.16 1.50 17.38 7.14 7.40 13.05%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.51 2.50 2.47 2.45 2.43 2.34 2.34 4.77%
Adjusted Per Share Value based on latest NOSH - 476,800
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 69.26 53.68 32.36 13.89 71.89 45.64 31.31 69.52%
EPS 8.68 7.41 5.03 1.46 16.93 6.96 7.21 13.12%
DPS 1.95 0.00 0.00 0.00 1.46 0.00 0.00 -
NAPS 2.4463 2.4358 2.4071 2.3893 2.3672 2.279 2.2801 4.78%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.15 1.86 1.43 1.03 1.18 1.09 1.42 -
P/RPS 3.03 3.38 4.31 7.23 1.60 2.33 4.42 -22.20%
P/EPS 24.15 24.44 27.71 68.67 6.79 15.26 19.19 16.51%
EY 4.14 4.09 3.61 1.46 14.73 6.55 5.21 -14.17%
DY 0.93 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 0.86 0.74 0.58 0.42 0.49 0.47 0.61 25.65%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 25/08/03 13/05/03 28/02/03 21/11/02 15/08/02 -
Price 2.31 2.00 1.85 1.02 1.02 1.19 1.40 -
P/RPS 3.25 3.63 5.57 7.16 1.38 2.54 4.36 -17.74%
P/EPS 25.95 26.28 35.85 68.00 5.87 16.66 18.92 23.37%
EY 3.85 3.81 2.79 1.47 17.04 6.00 5.29 -19.04%
DY 0.87 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.92 0.80 0.75 0.42 0.42 0.51 0.60 32.86%

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