[BRDB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -85.72%
YoY- 196.73%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 325,190 155,042 670,078 478,415 336,082 137,185 627,385 -35.49%
PBT 27,793 17,492 85,599 46,423 31,028 7,818 156,035 -68.37%
Tax -12,118 -5,771 4,626 6,519 -8,152 -4,158 -19,256 -26.58%
NP 15,675 11,721 90,225 52,942 22,876 3,660 136,779 -76.43%
-
NP to SH 18,490 12,623 88,390 49,784 21,383 4,254 131,271 -72.96%
-
Tax Rate 43.60% 32.99% -5.40% -14.04% 26.27% 53.18% 12.34% -
Total Cost 309,515 143,321 579,853 425,473 313,206 133,525 490,606 -26.46%
-
Net Worth 1,810,073 1,801,205 1,797,100 1,742,439 1,734,938 1,668,513 1,706,653 4.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 36,625 - - - 35,954 -
Div Payout % - - 41.44% - - - 27.39% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,810,073 1,801,205 1,797,100 1,742,439 1,734,938 1,668,513 1,706,653 4.00%
NOSH 486,578 485,500 488,342 488,078 485,977 472,666 479,396 0.99%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.82% 7.56% 13.46% 11.07% 6.81% 2.67% 21.80% -
ROE 1.02% 0.70% 4.92% 2.86% 1.23% 0.25% 7.69% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 66.83 31.93 137.21 98.02 69.16 29.02 130.87 -36.13%
EPS 3.80 2.60 18.10 10.20 4.40 0.90 27.40 -73.23%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.72 3.71 3.68 3.57 3.57 3.53 3.56 2.97%
Adjusted Per Share Value based on latest NOSH - 485,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 66.51 31.71 137.05 97.85 68.74 28.06 128.32 -35.50%
EPS 3.78 2.58 18.08 10.18 4.37 0.87 26.85 -72.96%
DPS 0.00 0.00 7.49 0.00 0.00 0.00 7.35 -
NAPS 3.7022 3.6841 3.6757 3.5639 3.5485 3.4127 3.4907 4.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.35 2.31 2.12 1.96 1.98 2.19 2.35 -
P/RPS 3.52 7.23 1.55 2.00 2.86 7.55 1.80 56.44%
P/EPS 61.84 88.85 11.71 19.22 45.00 243.33 8.58 273.57%
EY 1.62 1.13 8.54 5.20 2.22 0.41 11.65 -73.19%
DY 0.00 0.00 3.54 0.00 0.00 0.00 3.19 -
P/NAPS 0.63 0.62 0.58 0.55 0.55 0.62 0.66 -3.05%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 22/05/12 24/02/12 22/11/11 23/08/11 24/05/11 28/02/11 -
Price 2.54 2.28 2.30 2.13 2.34 2.10 2.01 -
P/RPS 3.80 7.14 1.68 2.17 3.38 7.24 1.54 82.70%
P/EPS 66.84 87.69 12.71 20.88 53.18 233.33 7.34 336.66%
EY 1.50 1.14 7.87 4.79 1.88 0.43 13.62 -77.05%
DY 0.00 0.00 3.26 0.00 0.00 0.00 3.73 -
P/NAPS 0.68 0.61 0.63 0.60 0.66 0.59 0.56 13.83%

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