[BRDB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -64.81%
YoY- 108.71%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 424,968 304,974 215,592 94,340 338,634 262,464 158,224 92.64%
PBT 71,379 58,758 46,654 21,597 61,966 52,305 32,111 69.91%
Tax -34,048 -27,623 -18,498 -6,670 -19,545 -16,054 -7,525 172.31%
NP 37,331 31,135 28,156 14,927 42,421 36,251 24,586 31.93%
-
NP to SH 37,331 31,135 28,156 14,927 42,421 36,251 24,586 31.93%
-
Tax Rate 47.70% 47.01% 39.65% 30.88% 31.54% 30.69% 23.43% -
Total Cost 387,637 273,839 187,436 79,413 296,213 226,213 133,638 102.73%
-
Net Worth 1,396,434 1,223,500 1,219,616 1,211,328 1,196,038 1,190,900 1,176,888 12.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 14,297 - - - 9,530 - - -
Div Payout % 38.30% - - - 22.47% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,396,434 1,223,500 1,219,616 1,211,328 1,196,038 1,190,900 1,176,888 12.02%
NOSH 476,598 476,070 476,412 476,900 476,509 476,360 476,472 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.78% 10.21% 13.06% 15.82% 12.53% 13.81% 15.54% -
ROE 2.67% 2.54% 2.31% 1.23% 3.55% 3.04% 2.09% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 89.17 64.06 45.25 19.78 71.07 55.10 33.21 92.60%
EPS 7.84 6.54 5.91 3.13 8.90 7.61 5.16 31.99%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.93 2.57 2.56 2.54 2.51 2.50 2.47 12.00%
Adjusted Per Share Value based on latest NOSH - 476,900
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 86.92 62.38 44.10 19.30 69.26 53.68 32.36 92.65%
EPS 7.64 6.37 5.76 3.05 8.68 7.41 5.03 31.96%
DPS 2.92 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 2.8562 2.5025 2.4945 2.4776 2.4463 2.4358 2.4071 12.02%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.95 1.85 2.18 2.58 2.15 1.86 1.43 -
P/RPS 2.19 2.89 4.82 13.04 3.03 3.38 4.31 -36.19%
P/EPS 24.90 28.29 36.89 82.43 24.15 24.44 27.71 -6.85%
EY 4.02 3.54 2.71 1.21 4.14 4.09 3.61 7.40%
DY 1.54 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.67 0.72 0.85 1.02 0.86 0.74 0.58 10.04%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 -
Price 2.06 2.09 1.97 2.14 2.31 2.00 1.85 -
P/RPS 2.31 3.26 4.35 10.82 3.25 3.63 5.57 -44.23%
P/EPS 26.30 31.96 33.33 68.37 25.95 26.28 35.85 -18.58%
EY 3.80 3.13 3.00 1.46 3.85 3.81 2.79 22.75%
DY 1.46 0.00 0.00 0.00 0.87 0.00 0.00 -
P/NAPS 0.70 0.81 0.77 0.84 0.92 0.80 0.75 -4.47%

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