[BRDB] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 143.76%
YoY- -18.64%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 94,340 76,170 104,240 90,283 67,934 128,344 69,798 22.22%
PBT 21,597 9,660 20,193 24,290 7,821 15,686 696 885.40%
Tax -6,670 -3,490 -8,529 -6,856 -669 33,092 -4,994 21.25%
NP 14,927 6,170 11,664 17,434 7,152 48,778 -4,298 -
-
NP to SH 14,927 6,170 11,664 17,434 7,152 48,778 -4,298 -
-
Tax Rate 30.88% 36.13% 42.24% 28.23% 8.55% -210.97% 717.53% -
Total Cost 79,413 70,000 92,576 72,849 60,782 79,566 74,096 4.72%
-
Net Worth 1,211,328 1,198,235 1,190,204 1,176,556 1,168,160 953,175 1,119,857 5.36%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 9,547 - - - 7,148 - -
Div Payout % - 154.74% - - - 14.66% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,211,328 1,198,235 1,190,204 1,176,556 1,168,160 953,175 1,119,857 5.36%
NOSH 476,900 477,384 476,081 476,338 476,800 476,587 478,571 -0.23%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.82% 8.10% 11.19% 19.31% 10.53% 38.01% -6.16% -
ROE 1.23% 0.51% 0.98% 1.48% 0.61% 5.12% -0.38% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.78 15.96 21.90 18.95 14.25 26.93 14.58 22.52%
EPS 3.13 1.30 2.45 3.66 1.50 10.24 -0.90 -
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 2.54 2.51 2.50 2.47 2.45 2.00 2.34 5.61%
Adjusted Per Share Value based on latest NOSH - 476,338
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.30 15.58 21.32 18.47 13.89 26.25 14.28 22.21%
EPS 3.05 1.26 2.39 3.57 1.46 9.98 -0.88 -
DPS 0.00 1.95 0.00 0.00 0.00 1.46 0.00 -
NAPS 2.4776 2.4508 2.4344 2.4065 2.3893 1.9496 2.2905 5.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.58 2.15 1.86 1.43 1.03 1.18 1.09 -
P/RPS 13.04 13.47 8.49 7.54 7.23 4.38 7.47 44.92%
P/EPS 82.43 166.35 75.92 39.07 68.67 11.53 -121.37 -
EY 1.21 0.60 1.32 2.56 1.46 8.67 -0.82 -
DY 0.00 0.93 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 1.02 0.86 0.74 0.58 0.42 0.59 0.47 67.54%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 28/02/03 21/11/02 -
Price 2.14 2.31 2.00 1.85 1.02 1.02 1.19 -
P/RPS 10.82 14.48 9.13 9.76 7.16 3.79 8.16 20.67%
P/EPS 68.37 178.73 81.63 50.55 68.00 9.97 -132.50 -
EY 1.46 0.56 1.23 1.98 1.47 10.03 -0.75 -
DY 0.00 0.87 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 0.84 0.92 0.80 0.75 0.42 0.51 0.51 39.42%

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