[BRDB] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 129.91%
YoY- 80.36%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 267,471 231,188 204,235 297,551 242,698 208,105 258,283 2.35%
PBT 59,356 50,507 20,759 19,962 28,503 18,214 32,202 50.27%
Tax -17,931 -7,369 -13,393 12,652 -12,607 -4,916 -2,482 273.26%
NP 41,425 43,138 7,366 32,614 15,896 13,298 29,720 24.75%
-
NP to SH 40,918 40,606 16,984 39,108 17,010 15,000 31,155 19.90%
-
Tax Rate 30.21% 14.59% 64.52% -63.38% 44.23% 26.99% 7.71% -
Total Cost 226,046 188,050 196,869 264,937 226,802 194,807 228,563 -0.73%
-
Net Worth 1,584,382 1,557,359 1,495,535 1,429,548 1,445,850 1,413,617 1,519,405 2.82%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 14,295 - - - -
Div Payout % - - - 36.55% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,584,382 1,557,359 1,495,535 1,429,548 1,445,850 1,413,617 1,519,405 2.82%
NOSH 475,790 477,717 471,777 476,516 472,500 471,205 479,307 -0.48%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.49% 18.66% 3.61% 10.96% 6.55% 6.39% 11.51% -
ROE 2.58% 2.61% 1.14% 2.74% 1.18% 1.06% 2.05% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.22 48.39 43.29 62.44 51.36 44.16 53.89 2.85%
EPS 8.60 8.50 3.60 8.20 3.60 3.10 6.50 20.49%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.33 3.26 3.17 3.00 3.06 3.00 3.17 3.33%
Adjusted Per Share Value based on latest NOSH - 476,516
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.71 47.29 41.77 60.86 49.64 42.56 52.83 2.35%
EPS 8.37 8.31 3.47 8.00 3.48 3.07 6.37 19.94%
DPS 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
NAPS 3.2406 3.1853 3.0589 2.9239 2.9573 2.8913 3.1077 2.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.70 1.40 1.02 1.02 1.39 1.69 2.02 -
P/RPS 3.02 2.89 2.36 1.63 2.71 3.83 3.75 -13.42%
P/EPS 19.77 16.47 28.33 12.43 38.61 53.09 31.08 -26.01%
EY 5.06 6.07 3.53 8.05 2.59 1.88 3.22 35.12%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.32 0.34 0.45 0.56 0.64 -14.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 10/08/09 22/05/09 20/02/09 21/11/08 22/08/08 23/05/08 -
Price 1.54 1.60 1.37 1.06 1.12 1.51 2.13 -
P/RPS 2.74 3.31 3.16 1.70 2.18 3.42 3.95 -21.62%
P/EPS 17.91 18.82 38.06 12.92 31.11 47.43 32.77 -33.12%
EY 5.58 5.31 2.63 7.74 3.21 2.11 3.05 49.53%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.43 0.35 0.37 0.50 0.67 -22.15%

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