[BRDB] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 279.83%
YoY- 107.25%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 137,185 158,626 127,594 151,361 189,804 204,044 267,471 -35.95%
PBT 7,818 25,634 3,003 94,085 33,313 25,097 59,356 -74.14%
Tax -4,158 -1,045 -2,662 -7,726 -7,823 -4,288 -17,931 -62.28%
NP 3,660 24,589 341 86,359 25,490 20,809 41,425 -80.19%
-
NP to SH 4,254 25,705 -745 84,155 22,156 17,016 40,918 -77.92%
-
Tax Rate 53.18% 4.08% 88.64% 8.21% 23.48% 17.09% 30.21% -
Total Cost 133,525 134,037 127,253 65,002 164,314 183,235 226,046 -29.62%
-
Net Worth 1,668,513 1,466,048 1,307,474 1,706,872 1,612,202 1,597,493 1,584,382 3.51%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 36,651 - - - 35,658 - -
Div Payout % - 142.58% - - - 209.56% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,668,513 1,466,048 1,307,474 1,706,872 1,612,202 1,597,493 1,584,382 3.51%
NOSH 472,666 488,682 372,499 475,451 471,404 475,444 475,790 -0.43%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.67% 15.50% 0.27% 57.05% 13.43% 10.20% 15.49% -
ROE 0.25% 1.75% -0.06% 4.93% 1.37% 1.07% 2.58% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 29.02 32.46 34.25 31.84 40.26 42.92 56.22 -35.67%
EPS 0.90 5.30 -0.20 17.70 4.70 3.60 8.60 -77.82%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.53 3.00 3.51 3.59 3.42 3.36 3.33 3.96%
Adjusted Per Share Value based on latest NOSH - 475,451
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.06 32.44 26.10 30.96 38.82 41.73 54.71 -35.95%
EPS 0.87 5.26 -0.15 17.21 4.53 3.48 8.37 -77.92%
DPS 0.00 7.50 0.00 0.00 0.00 7.29 0.00 -
NAPS 3.4127 2.9986 2.6742 3.4911 3.2975 3.2674 3.2406 3.51%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.19 2.35 2.25 1.66 2.01 1.58 1.70 -
P/RPS 7.55 7.24 6.57 5.21 4.99 3.68 3.02 84.30%
P/EPS 243.33 44.68 -1,125.00 9.38 42.77 44.15 19.77 433.89%
EY 0.41 2.24 -0.09 10.66 2.34 2.27 5.06 -81.30%
DY 0.00 3.19 0.00 0.00 0.00 4.75 0.00 -
P/NAPS 0.62 0.78 0.64 0.46 0.59 0.47 0.51 13.91%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 -
Price 2.10 2.01 2.51 2.41 1.62 1.82 1.54 -
P/RPS 7.24 6.19 7.33 7.57 4.02 4.24 2.74 91.24%
P/EPS 233.33 38.21 -1,255.00 13.62 34.47 50.85 17.91 454.53%
EY 0.43 2.62 -0.08 7.34 2.90 1.97 5.58 -81.91%
DY 0.00 3.73 0.00 0.00 0.00 4.12 0.00 -
P/NAPS 0.59 0.67 0.72 0.67 0.47 0.54 0.46 18.06%

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