[BRDB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -83.56%
YoY- -45.49%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 906,938 702,894 435,423 204,235 1,006,637 709,086 466,388 55.60%
PBT 155,719 130,622 71,266 20,759 98,881 78,919 50,416 111.65%
Tax -42,981 -38,693 -20,762 -13,393 -5,555 -18,207 -7,398 222.14%
NP 112,738 91,929 50,504 7,366 93,326 60,712 43,018 89.75%
-
NP to SH 115,524 98,508 57,590 16,984 103,294 64,186 46,155 84.03%
-
Tax Rate 27.60% 29.62% 29.13% 64.52% 5.62% 23.07% 14.67% -
Total Cost 794,200 610,965 384,919 196,869 913,311 648,374 423,370 51.92%
-
Net Worth 1,598,751 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 1,429,575 7.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 35,686 - - - 14,276 - - -
Div Payout % 30.89% - - - 13.82% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,598,751 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 1,429,575 7.71%
NOSH 475,818 475,884 475,950 471,777 475,885 475,451 476,525 -0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.43% 13.08% 11.60% 3.61% 9.27% 8.56% 9.22% -
ROE 7.23% 6.22% 3.71% 1.14% 6.91% 4.41% 3.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 190.61 147.70 91.48 43.29 211.53 149.14 97.87 55.76%
EPS 24.30 20.70 12.10 3.60 21.70 13.50 9.70 84.14%
DPS 7.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.36 3.33 3.26 3.17 3.14 3.06 3.00 7.82%
Adjusted Per Share Value based on latest NOSH - 471,777
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 185.50 143.77 89.06 41.77 205.89 145.03 95.39 55.60%
EPS 23.63 20.15 11.78 3.47 21.13 13.13 9.44 84.04%
DPS 7.30 0.00 0.00 0.00 2.92 0.00 0.00 -
NAPS 3.27 3.2412 3.1735 3.0589 3.0563 2.9757 2.924 7.71%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.58 1.70 1.40 1.02 1.02 1.39 1.69 -
P/RPS 0.83 1.15 1.53 2.36 0.48 0.93 1.73 -38.63%
P/EPS 6.51 8.21 11.57 28.33 4.70 10.30 17.45 -48.08%
EY 15.37 12.18 8.64 3.53 21.28 9.71 5.73 92.70%
DY 4.75 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.47 0.51 0.43 0.32 0.32 0.45 0.56 -10.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 20/11/09 10/08/09 22/05/09 20/02/09 21/11/08 22/08/08 -
Price 1.82 1.54 1.60 1.37 1.06 1.12 1.51 -
P/RPS 0.95 1.04 1.75 3.16 0.50 0.75 1.54 -27.47%
P/EPS 7.50 7.44 13.22 38.06 4.88 8.30 15.59 -38.52%
EY 13.34 13.44 7.56 2.63 20.48 12.05 6.41 62.78%
DY 4.12 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 0.54 0.46 0.49 0.43 0.34 0.37 0.50 5.24%

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