[BRDB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 101.41%
YoY- 264.54%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 208,105 258,283 150,637 176,671 145,395 190,993 169,550 14.65%
PBT 18,214 32,202 25,575 23,310 8,508 14,644 3,402 206.35%
Tax -4,916 -2,482 -1,732 -6,382 -3,442 10,249 -1,886 89.51%
NP 13,298 29,720 23,843 16,928 5,066 24,893 1,516 325.89%
-
NP to SH 15,000 31,155 21,683 15,414 7,653 24,795 998 510.03%
-
Tax Rate 26.99% 7.71% 6.77% 27.38% 40.46% -69.99% 55.44% -
Total Cost 194,807 228,563 126,794 159,743 140,329 166,100 168,034 10.36%
-
Net Worth 1,413,617 1,519,405 1,420,682 1,398,677 1,390,394 1,404,154 1,372,666 1.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 35,755 - - - 35,500 -
Div Payout % - - 164.90% - - - 3,557.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,413,617 1,519,405 1,420,682 1,398,677 1,390,394 1,404,154 1,372,666 1.98%
NOSH 471,205 479,307 476,739 475,740 477,798 475,984 473,333 -0.30%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.39% 11.51% 15.83% 9.58% 3.48% 13.03% 0.89% -
ROE 1.06% 2.05% 1.53% 1.10% 0.55% 1.77% 0.07% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.16 53.89 31.60 37.14 30.43 40.13 35.82 14.98%
EPS 3.10 6.50 4.60 3.24 1.60 5.20 0.21 502.75%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.00 3.17 2.98 2.94 2.91 2.95 2.90 2.28%
Adjusted Per Share Value based on latest NOSH - 475,740
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.56 52.83 30.81 36.14 29.74 39.06 34.68 14.63%
EPS 3.07 6.37 4.43 3.15 1.57 5.07 0.20 518.67%
DPS 0.00 0.00 7.31 0.00 0.00 0.00 7.26 -
NAPS 2.8913 3.1077 2.9058 2.8608 2.8438 2.872 2.8076 1.97%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.69 2.02 3.18 2.78 3.56 1.92 1.38 -
P/RPS 3.83 3.75 10.06 7.49 11.70 4.78 3.85 -0.34%
P/EPS 53.09 31.08 69.92 85.80 222.26 36.86 654.51 -81.29%
EY 1.88 3.22 1.43 1.17 0.45 2.71 0.15 440.39%
DY 0.00 0.00 2.36 0.00 0.00 0.00 5.43 -
P/NAPS 0.56 0.64 1.07 0.95 1.22 0.65 0.48 10.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 23/05/08 19/02/08 26/11/07 24/08/07 25/05/07 26/02/07 -
Price 1.51 2.13 2.06 3.24 3.18 2.45 1.87 -
P/RPS 3.42 3.95 6.52 8.72 10.45 6.11 5.22 -24.58%
P/EPS 47.43 32.77 45.29 100.00 198.54 47.03 886.91 -85.83%
EY 2.11 3.05 2.21 1.00 0.50 2.13 0.11 617.86%
DY 0.00 0.00 3.64 0.00 0.00 0.00 4.01 -
P/NAPS 0.50 0.67 0.69 1.10 1.09 0.83 0.64 -15.18%

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