[BRDB] QoQ Quarter Result on 31-Dec-2000 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -197.38%
YoY- -134.7%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 81,278 62,761 62,618 60,239 68,508 60,578 64,250 16.95%
PBT 19,341 20,328 15,227 -9,002 24,119 17,900 23,172 -11.34%
Tax -2,450 -3,365 -3,507 9,002 -7,298 -4,940 -5,504 -41.67%
NP 16,891 16,963 11,720 0 16,821 12,960 17,668 -2.95%
-
NP to SH 16,891 16,963 11,720 -16,380 16,821 12,960 17,668 -2.95%
-
Tax Rate 12.67% 16.55% 23.03% - 30.26% 27.60% 23.75% -
Total Cost 64,387 45,798 50,898 60,239 51,687 47,618 46,582 24.06%
-
Net Worth 1,141,926 952,268 951,466 1,100,394 1,119,811 1,100,647 1,090,558 3.11%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 7,145 - 4,764 - -
Div Payout % - - - 0.00% - 36.76% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 1,141,926 952,268 951,466 1,100,394 1,119,811 1,100,647 1,090,558 3.11%
NOSH 475,802 476,134 475,733 476,361 476,515 476,470 476,226 -0.05%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 20.78% 27.03% 18.72% 0.00% 24.55% 21.39% 27.50% -
ROE 1.48% 1.78% 1.23% -1.49% 1.50% 1.18% 1.62% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 17.08 13.18 13.16 12.65 14.38 12.71 13.49 17.01%
EPS 3.55 3.56 2.46 -3.44 3.53 2.72 3.71 -2.89%
DPS 0.00 0.00 0.00 1.50 0.00 1.00 0.00 -
NAPS 2.40 2.00 2.00 2.31 2.35 2.31 2.29 3.17%
Adjusted Per Share Value based on latest NOSH - 476,361
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 16.62 12.84 12.81 12.32 14.01 12.39 13.14 16.93%
EPS 3.45 3.47 2.40 -3.35 3.44 2.65 3.61 -2.97%
DPS 0.00 0.00 0.00 1.46 0.00 0.97 0.00 -
NAPS 2.3356 1.9477 1.9461 2.2507 2.2904 2.2512 2.2306 3.11%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.94 0.83 0.86 0.85 1.47 1.68 2.11 -
P/RPS 5.50 6.30 6.53 6.72 10.22 13.21 15.64 -50.14%
P/EPS 26.48 23.30 34.91 -24.72 41.64 61.76 56.87 -39.89%
EY 3.78 4.29 2.86 -4.05 2.40 1.62 1.76 66.38%
DY 0.00 0.00 0.00 1.76 0.00 0.60 0.00 -
P/NAPS 0.39 0.42 0.43 0.37 0.63 0.73 0.92 -43.53%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 24/10/01 23/07/01 29/05/01 23/02/01 24/11/00 28/08/00 25/05/00 -
Price 0.96 1.12 0.87 0.88 1.16 1.66 2.15 -
P/RPS 5.62 8.50 6.61 6.96 8.07 13.06 15.94 -50.06%
P/EPS 27.04 31.44 35.31 -25.59 32.86 61.03 57.95 -39.81%
EY 3.70 3.18 2.83 -3.91 3.04 1.64 1.73 65.92%
DY 0.00 0.00 0.00 1.70 0.00 0.60 0.00 -
P/NAPS 0.40 0.56 0.44 0.38 0.49 0.72 0.94 -43.39%

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