[BRDB] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -100.89%
YoY- -101.82%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 198,897 137,185 158,626 127,594 151,361 189,804 204,044 -1.69%
PBT 23,210 7,818 25,634 3,003 94,085 33,313 25,097 -5.09%
Tax -3,994 -4,158 -1,045 -2,662 -7,726 -7,823 -4,288 -4.63%
NP 19,216 3,660 24,589 341 86,359 25,490 20,809 -5.18%
-
NP to SH 17,129 4,254 25,705 -745 84,155 22,156 17,016 0.44%
-
Tax Rate 17.21% 53.18% 4.08% 88.64% 8.21% 23.48% 17.09% -
Total Cost 179,681 133,525 134,037 127,253 65,002 164,314 183,235 -1.30%
-
Net Worth 1,747,157 1,668,513 1,466,048 1,307,474 1,706,872 1,612,202 1,597,493 6.16%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 36,651 - - - 35,658 -
Div Payout % - - 142.58% - - - 209.56% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,747,157 1,668,513 1,466,048 1,307,474 1,706,872 1,612,202 1,597,493 6.16%
NOSH 489,399 472,666 488,682 372,499 475,451 471,404 475,444 1.95%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.66% 2.67% 15.50% 0.27% 57.05% 13.43% 10.20% -
ROE 0.98% 0.25% 1.75% -0.06% 4.93% 1.37% 1.07% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.64 29.02 32.46 34.25 31.84 40.26 42.92 -3.58%
EPS 3.50 0.90 5.30 -0.20 17.70 4.70 3.60 -1.86%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.57 3.53 3.00 3.51 3.59 3.42 3.36 4.13%
Adjusted Per Share Value based on latest NOSH - 372,499
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.68 28.06 32.44 26.10 30.96 38.82 41.73 -1.68%
EPS 3.50 0.87 5.26 -0.15 17.21 4.53 3.48 0.38%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.29 -
NAPS 3.5735 3.4127 2.9986 2.6742 3.4911 3.2975 3.2674 6.16%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.98 2.19 2.35 2.25 1.66 2.01 1.58 -
P/RPS 4.87 7.55 7.24 6.57 5.21 4.99 3.68 20.59%
P/EPS 56.57 243.33 44.68 -1,125.00 9.38 42.77 44.15 18.02%
EY 1.77 0.41 2.24 -0.09 10.66 2.34 2.27 -15.32%
DY 0.00 0.00 3.19 0.00 0.00 0.00 4.75 -
P/NAPS 0.55 0.62 0.78 0.64 0.46 0.59 0.47 11.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 28/02/11 16/11/10 27/08/10 19/05/10 22/02/10 -
Price 2.34 2.10 2.01 2.51 2.41 1.62 1.82 -
P/RPS 5.76 7.24 6.19 7.33 7.57 4.02 4.24 22.72%
P/EPS 66.86 233.33 38.21 -1,255.00 13.62 34.47 50.85 20.07%
EY 1.50 0.43 2.62 -0.08 7.34 2.90 1.97 -16.65%
DY 0.00 0.00 3.73 0.00 0.00 0.00 4.12 -
P/NAPS 0.66 0.59 0.67 0.72 0.67 0.47 0.54 14.35%

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