[BRDB] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 139.08%
YoY- 170.71%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 189,804 204,044 267,471 231,188 204,235 297,551 242,698 -15.12%
PBT 33,313 25,097 59,356 50,507 20,759 19,962 28,503 10.96%
Tax -7,823 -4,288 -17,931 -7,369 -13,393 12,652 -12,607 -27.26%
NP 25,490 20,809 41,425 43,138 7,366 32,614 15,896 37.03%
-
NP to SH 22,156 17,016 40,918 40,606 16,984 39,108 17,010 19.28%
-
Tax Rate 23.48% 17.09% 30.21% 14.59% 64.52% -63.38% 44.23% -
Total Cost 164,314 183,235 226,046 188,050 196,869 264,937 226,802 -19.35%
-
Net Worth 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 1,429,548 1,445,850 7.53%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 35,658 - - - 14,295 - -
Div Payout % - 209.56% - - - 36.55% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 1,429,548 1,445,850 7.53%
NOSH 471,404 475,444 475,790 477,717 471,777 476,516 472,500 -0.15%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.43% 10.20% 15.49% 18.66% 3.61% 10.96% 6.55% -
ROE 1.37% 1.07% 2.58% 2.61% 1.14% 2.74% 1.18% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.26 42.92 56.22 48.39 43.29 62.44 51.36 -14.99%
EPS 4.70 3.60 8.60 8.50 3.60 8.20 3.60 19.47%
DPS 0.00 7.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.42 3.36 3.33 3.26 3.17 3.00 3.06 7.70%
Adjusted Per Share Value based on latest NOSH - 477,717
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 38.82 41.73 54.71 47.29 41.77 60.86 49.64 -15.13%
EPS 4.53 3.48 8.37 8.31 3.47 8.00 3.48 19.23%
DPS 0.00 7.29 0.00 0.00 0.00 2.92 0.00 -
NAPS 3.2975 3.2674 3.2406 3.1853 3.0589 2.9239 2.9573 7.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.01 1.58 1.70 1.40 1.02 1.02 1.39 -
P/RPS 4.99 3.68 3.02 2.89 2.36 1.63 2.71 50.28%
P/EPS 42.77 44.15 19.77 16.47 28.33 12.43 38.61 7.06%
EY 2.34 2.27 5.06 6.07 3.53 8.05 2.59 -6.54%
DY 0.00 4.75 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.59 0.47 0.51 0.43 0.32 0.34 0.45 19.81%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 20/02/09 21/11/08 -
Price 1.62 1.82 1.54 1.60 1.37 1.06 1.12 -
P/RPS 4.02 4.24 2.74 3.31 3.16 1.70 2.18 50.43%
P/EPS 34.47 50.85 17.91 18.82 38.06 12.92 31.11 7.08%
EY 2.90 1.97 5.58 5.31 2.63 7.74 3.21 -6.55%
DY 0.00 4.12 0.00 0.00 0.00 2.83 0.00 -
P/NAPS 0.47 0.54 0.46 0.49 0.43 0.35 0.37 17.30%

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