[BRDB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2006.63%
YoY- 602.21%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 663,695 513,058 336,388 190,993 561,523 391,973 265,414 83.92%
PBT 72,037 46,462 23,152 14,644 19,526 16,124 17,114 160.01%
Tax -1,652 80 6,807 10,249 -15,609 -13,723 -6,496 -59.75%
NP 70,385 46,542 29,959 24,893 3,917 2,401 10,618 251.66%
-
NP to SH 69,350 47,667 32,449 24,795 1,177 180 9,547 273.72%
-
Tax Rate 2.29% -0.17% -29.40% -69.99% 79.94% 85.11% 37.96% -
Total Cost 593,310 466,516 306,429 166,100 557,606 389,572 254,796 75.41%
-
Net Worth 1,419,569 1,400,009 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1.45%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 35,727 - - - 35,190 - - -
Div Payout % 51.52% - - - 2,989.80% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,419,569 1,400,009 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1.45%
NOSH 476,365 476,193 476,410 475,984 469,200 450,000 477,350 -0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.61% 9.07% 8.91% 13.03% 0.70% 0.61% 4.00% -
ROE 4.89% 3.40% 2.34% 1.77% 0.09% 0.01% 0.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 139.32 107.74 70.61 40.13 119.68 87.11 55.60 84.17%
EPS 14.60 10.01 6.80 5.20 0.25 0.04 2.00 274.95%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 2.98 2.94 2.91 2.95 2.90 2.89 2.91 1.59%
Adjusted Per Share Value based on latest NOSH - 475,984
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 135.75 104.94 68.80 39.06 114.85 80.17 54.29 83.91%
EPS 14.18 9.75 6.64 5.07 0.24 0.04 1.95 273.98%
DPS 7.31 0.00 0.00 0.00 7.20 0.00 0.00 -
NAPS 2.9035 2.8635 2.8356 2.872 2.7831 2.66 2.8412 1.45%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.18 2.78 3.56 1.92 1.38 1.04 1.26 -
P/RPS 2.28 2.58 5.04 4.78 1.15 1.19 2.27 0.29%
P/EPS 21.84 27.77 52.27 36.86 550.12 2,600.00 63.00 -50.55%
EY 4.58 3.60 1.91 2.71 0.18 0.04 1.59 102.05%
DY 2.36 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 1.07 0.95 1.22 0.65 0.48 0.36 0.43 83.32%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 26/11/07 24/08/07 25/05/07 26/02/07 17/11/06 28/08/06 -
Price 2.06 3.24 3.18 2.45 1.87 1.10 1.08 -
P/RPS 1.48 3.01 4.50 6.11 1.56 1.26 1.94 -16.46%
P/EPS 14.15 32.37 46.69 47.03 745.46 2,750.00 54.00 -58.95%
EY 7.07 3.09 2.14 2.13 0.13 0.04 1.85 143.83%
DY 3.64 0.00 0.00 0.00 4.01 0.00 0.00 -
P/NAPS 0.69 1.10 1.09 0.83 0.64 0.38 0.37 51.33%

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