[BRDB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -80.82%
YoY- 30.45%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 627,385 468,759 341,165 189,804 906,938 702,894 435,423 27.48%
PBT 156,035 130,401 127,398 33,313 155,719 130,622 71,266 68.37%
Tax -19,256 -18,211 -15,549 -7,823 -42,981 -38,693 -20,762 -4.88%
NP 136,779 112,190 111,849 25,490 112,738 91,929 50,504 93.94%
-
NP to SH 131,271 105,566 106,311 22,156 115,524 98,508 57,590 72.94%
-
Tax Rate 12.34% 13.97% 12.21% 23.48% 27.60% 29.62% 29.13% -
Total Cost 490,606 356,569 229,316 164,314 794,200 610,965 384,919 17.50%
-
Net Worth 1,706,653 1,676,636 1,711,464 1,612,202 1,598,751 1,584,693 1,551,598 6.53%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 35,954 - - - 35,686 - - -
Div Payout % 27.39% - - - 30.89% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,706,653 1,676,636 1,711,464 1,612,202 1,598,751 1,584,693 1,551,598 6.53%
NOSH 479,396 477,674 476,730 471,404 475,818 475,884 475,950 0.48%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.80% 23.93% 32.78% 13.43% 12.43% 13.08% 11.60% -
ROE 7.69% 6.30% 6.21% 1.37% 7.23% 6.22% 3.71% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 130.87 98.13 71.56 40.26 190.61 147.70 91.48 26.87%
EPS 27.40 22.10 22.30 4.70 24.30 20.70 12.10 72.18%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.56 3.51 3.59 3.42 3.36 3.33 3.26 6.02%
Adjusted Per Share Value based on latest NOSH - 471,404
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 128.32 95.88 69.78 38.82 185.50 143.77 89.06 27.48%
EPS 26.85 21.59 21.74 4.53 23.63 20.15 11.78 72.93%
DPS 7.35 0.00 0.00 0.00 7.30 0.00 0.00 -
NAPS 3.4907 3.4293 3.5005 3.2975 3.27 3.2412 3.1735 6.53%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.35 2.25 1.66 2.01 1.58 1.70 1.40 -
P/RPS 1.80 2.29 2.32 4.99 0.83 1.15 1.53 11.41%
P/EPS 8.58 10.18 7.44 42.77 6.51 8.21 11.57 -18.02%
EY 11.65 9.82 13.43 2.34 15.37 12.18 8.64 21.98%
DY 3.19 0.00 0.00 0.00 4.75 0.00 0.00 -
P/NAPS 0.66 0.64 0.46 0.59 0.47 0.51 0.43 32.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 -
Price 2.01 2.51 2.41 1.62 1.82 1.54 1.60 -
P/RPS 1.54 2.56 3.37 4.02 0.95 1.04 1.75 -8.14%
P/EPS 7.34 11.36 10.81 34.47 7.50 7.44 13.22 -32.37%
EY 13.62 8.80 9.25 2.90 13.34 13.44 7.56 47.90%
DY 3.73 0.00 0.00 0.00 4.12 0.00 0.00 -
P/NAPS 0.56 0.72 0.67 0.47 0.54 0.46 0.49 9.28%

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