[BRDB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 65.81%
YoY- 3912.21%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 170,148 155,042 191,663 142,333 198,897 137,185 158,626 4.79%
PBT 10,301 17,492 39,176 15,395 23,210 7,818 25,634 -45.57%
Tax -6,347 -5,771 -1,893 14,671 -3,994 -4,158 -1,045 233.25%
NP 3,954 11,721 37,283 30,066 19,216 3,660 24,589 -70.46%
-
NP to SH 5,867 12,623 38,606 28,401 17,129 4,254 25,705 -62.68%
-
Tax Rate 61.62% 32.99% 4.83% -95.30% 17.21% 53.18% 4.08% -
Total Cost 166,194 143,321 154,380 112,267 179,681 133,525 134,037 15.42%
-
Net Worth 1,818,769 1,801,205 1,798,355 1,748,130 1,747,157 1,668,513 1,466,048 15.47%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 36,651 - - - 36,651 -
Div Payout % - - 94.94% - - - 142.58% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,818,769 1,801,205 1,798,355 1,748,130 1,747,157 1,668,513 1,466,048 15.47%
NOSH 488,916 485,500 488,683 489,672 489,399 472,666 488,682 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.32% 7.56% 19.45% 21.12% 9.66% 2.67% 15.50% -
ROE 0.32% 0.70% 2.15% 1.62% 0.98% 0.25% 1.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.80 31.93 39.22 29.07 40.64 29.02 32.46 4.75%
EPS 1.20 2.60 7.90 5.80 3.50 0.90 5.30 -62.88%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.72 3.71 3.68 3.57 3.57 3.53 3.00 15.43%
Adjusted Per Share Value based on latest NOSH - 489,672
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.80 31.71 39.20 29.11 40.68 28.06 32.44 4.79%
EPS 1.20 2.58 7.90 5.81 3.50 0.87 5.26 -62.69%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.72 3.6841 3.6782 3.5755 3.5735 3.4127 2.9986 15.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.35 2.31 2.12 1.96 1.98 2.19 2.35 -
P/RPS 6.75 7.23 5.41 6.74 4.87 7.55 7.24 -4.56%
P/EPS 195.83 88.85 26.84 33.79 56.57 243.33 44.68 168.06%
EY 0.51 1.13 3.73 2.96 1.77 0.41 2.24 -62.74%
DY 0.00 0.00 3.54 0.00 0.00 0.00 3.19 -
P/NAPS 0.63 0.62 0.58 0.55 0.55 0.62 0.78 -13.28%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 22/05/12 24/02/12 22/11/11 23/08/11 24/05/11 28/02/11 -
Price 2.54 2.28 2.30 2.13 2.34 2.10 2.01 -
P/RPS 7.30 7.14 5.86 7.33 5.76 7.24 6.19 11.63%
P/EPS 211.67 87.69 29.11 36.72 66.86 233.33 38.21 213.40%
EY 0.47 1.14 3.43 2.72 1.50 0.43 2.62 -68.22%
DY 0.00 0.00 3.26 0.00 0.00 0.00 3.73 -
P/NAPS 0.68 0.61 0.63 0.60 0.66 0.59 0.67 0.99%

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