[BRDB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -33.1%
YoY- 371.38%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 122,035 94,340 76,170 104,240 90,283 67,934 128,344 -3.30%
PBT 25,057 21,597 9,660 20,193 24,290 7,821 15,686 36.68%
Tax -11,828 -6,670 -3,490 -8,529 -6,856 -669 33,092 -
NP 13,229 14,927 6,170 11,664 17,434 7,152 48,778 -58.13%
-
NP to SH 13,229 14,927 6,170 11,664 17,434 7,152 48,778 -58.13%
-
Tax Rate 47.20% 30.88% 36.13% 42.24% 28.23% 8.55% -210.97% -
Total Cost 108,806 79,413 70,000 92,576 72,849 60,782 79,566 23.22%
-
Net Worth 1,218,210 1,211,328 1,198,235 1,190,204 1,176,556 1,168,160 953,175 17.78%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 9,547 - - - 7,148 -
Div Payout % - - 154.74% - - - 14.66% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,218,210 1,211,328 1,198,235 1,190,204 1,176,556 1,168,160 953,175 17.78%
NOSH 475,863 476,900 477,384 476,081 476,338 476,800 476,587 -0.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.84% 15.82% 8.10% 11.19% 19.31% 10.53% 38.01% -
ROE 1.09% 1.23% 0.51% 0.98% 1.48% 0.61% 5.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.64 19.78 15.96 21.90 18.95 14.25 26.93 -3.22%
EPS 2.78 3.13 1.30 2.45 3.66 1.50 10.24 -58.10%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 2.56 2.54 2.51 2.50 2.47 2.45 2.00 17.90%
Adjusted Per Share Value based on latest NOSH - 476,081
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.96 19.30 15.58 21.32 18.47 13.89 26.25 -3.30%
EPS 2.71 3.05 1.26 2.39 3.57 1.46 9.98 -58.09%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 1.46 -
NAPS 2.4917 2.4776 2.4508 2.4344 2.4065 2.3893 1.9496 17.78%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.18 2.58 2.15 1.86 1.43 1.03 1.18 -
P/RPS 8.50 13.04 13.47 8.49 7.54 7.23 4.38 55.64%
P/EPS 78.42 82.43 166.35 75.92 39.07 68.67 11.53 259.39%
EY 1.28 1.21 0.60 1.32 2.56 1.46 8.67 -72.09%
DY 0.00 0.00 0.93 0.00 0.00 0.00 1.27 -
P/NAPS 0.85 1.02 0.86 0.74 0.58 0.42 0.59 27.58%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 28/02/03 -
Price 1.97 2.14 2.31 2.00 1.85 1.02 1.02 -
P/RPS 7.68 10.82 14.48 9.13 9.76 7.16 3.79 60.20%
P/EPS 70.86 68.37 178.73 81.63 50.55 68.00 9.97 270.10%
EY 1.41 1.46 0.56 1.23 1.98 1.47 10.03 -72.99%
DY 0.00 0.00 0.87 0.00 0.00 0.00 1.47 -
P/NAPS 0.77 0.84 0.92 0.80 0.75 0.42 0.51 31.64%

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