[BRDB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.4%
YoY- 10.35%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 231,188 204,235 297,551 242,698 208,105 258,283 150,637 33.08%
PBT 50,507 20,759 19,962 28,503 18,214 32,202 25,575 57.47%
Tax -7,369 -13,393 12,652 -12,607 -4,916 -2,482 -1,732 162.79%
NP 43,138 7,366 32,614 15,896 13,298 29,720 23,843 48.53%
-
NP to SH 40,606 16,984 39,108 17,010 15,000 31,155 21,683 51.98%
-
Tax Rate 14.59% 64.52% -63.38% 44.23% 26.99% 7.71% 6.77% -
Total Cost 188,050 196,869 264,937 226,802 194,807 228,563 126,794 30.08%
-
Net Worth 1,557,359 1,495,535 1,429,548 1,445,850 1,413,617 1,519,405 1,420,682 6.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 14,295 - - - 35,755 -
Div Payout % - - 36.55% - - - 164.90% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,557,359 1,495,535 1,429,548 1,445,850 1,413,617 1,519,405 1,420,682 6.32%
NOSH 477,717 471,777 476,516 472,500 471,205 479,307 476,739 0.13%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 18.66% 3.61% 10.96% 6.55% 6.39% 11.51% 15.83% -
ROE 2.61% 1.14% 2.74% 1.18% 1.06% 2.05% 1.53% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.39 43.29 62.44 51.36 44.16 53.89 31.60 32.88%
EPS 8.50 3.60 8.20 3.60 3.10 6.50 4.60 50.63%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.50 -
NAPS 3.26 3.17 3.00 3.06 3.00 3.17 2.98 6.17%
Adjusted Per Share Value based on latest NOSH - 472,500
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.29 41.77 60.86 49.64 42.56 52.83 30.81 33.09%
EPS 8.31 3.47 8.00 3.48 3.07 6.37 4.43 52.15%
DPS 0.00 0.00 2.92 0.00 0.00 0.00 7.31 -
NAPS 3.1853 3.0589 2.9239 2.9573 2.8913 3.1077 2.9058 6.31%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.40 1.02 1.02 1.39 1.69 2.02 3.18 -
P/RPS 2.89 2.36 1.63 2.71 3.83 3.75 10.06 -56.49%
P/EPS 16.47 28.33 12.43 38.61 53.09 31.08 69.92 -61.89%
EY 6.07 3.53 8.05 2.59 1.88 3.22 1.43 162.39%
DY 0.00 0.00 2.94 0.00 0.00 0.00 2.36 -
P/NAPS 0.43 0.32 0.34 0.45 0.56 0.64 1.07 -45.57%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/08/09 22/05/09 20/02/09 21/11/08 22/08/08 23/05/08 19/02/08 -
Price 1.60 1.37 1.06 1.12 1.51 2.13 2.06 -
P/RPS 3.31 3.16 1.70 2.18 3.42 3.95 6.52 -36.38%
P/EPS 18.82 38.06 12.92 31.11 47.43 32.77 45.29 -44.34%
EY 5.31 2.63 7.74 3.21 2.11 3.05 2.21 79.48%
DY 0.00 0.00 2.83 0.00 0.00 0.00 3.64 -
P/NAPS 0.49 0.43 0.35 0.37 0.50 0.67 0.69 -20.41%

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