[BRDB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -58.41%
YoY- -56.49%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 127,594 151,361 189,804 204,044 267,471 231,188 204,235 -26.89%
PBT 3,003 94,085 33,313 25,097 59,356 50,507 20,759 -72.41%
Tax -2,662 -7,726 -7,823 -4,288 -17,931 -7,369 -13,393 -65.90%
NP 341 86,359 25,490 20,809 41,425 43,138 7,366 -87.08%
-
NP to SH -745 84,155 22,156 17,016 40,918 40,606 16,984 -
-
Tax Rate 88.64% 8.21% 23.48% 17.09% 30.21% 14.59% 64.52% -
Total Cost 127,253 65,002 164,314 183,235 226,046 188,050 196,869 -25.22%
-
Net Worth 1,307,474 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 -8.56%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 35,658 - - - -
Div Payout % - - - 209.56% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,307,474 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 -8.56%
NOSH 372,499 475,451 471,404 475,444 475,790 477,717 471,777 -14.56%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.27% 57.05% 13.43% 10.20% 15.49% 18.66% 3.61% -
ROE -0.06% 4.93% 1.37% 1.07% 2.58% 2.61% 1.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.25 31.84 40.26 42.92 56.22 48.39 43.29 -14.44%
EPS -0.20 17.70 4.70 3.60 8.60 8.50 3.60 -
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.51 3.59 3.42 3.36 3.33 3.26 3.17 7.02%
Adjusted Per Share Value based on latest NOSH - 475,444
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.10 30.96 38.82 41.73 54.71 47.29 41.77 -26.89%
EPS -0.15 17.21 4.53 3.48 8.37 8.31 3.47 -
DPS 0.00 0.00 0.00 7.29 0.00 0.00 0.00 -
NAPS 2.6742 3.4911 3.2975 3.2674 3.2406 3.1853 3.0589 -8.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.25 1.66 2.01 1.58 1.70 1.40 1.02 -
P/RPS 6.57 5.21 4.99 3.68 3.02 2.89 2.36 97.77%
P/EPS -1,125.00 9.38 42.77 44.15 19.77 16.47 28.33 -
EY -0.09 10.66 2.34 2.27 5.06 6.07 3.53 -
DY 0.00 0.00 0.00 4.75 0.00 0.00 0.00 -
P/NAPS 0.64 0.46 0.59 0.47 0.51 0.43 0.32 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 -
Price 2.51 2.41 1.62 1.82 1.54 1.60 1.37 -
P/RPS 7.33 7.57 4.02 4.24 2.74 3.31 3.16 75.14%
P/EPS -1,255.00 13.62 34.47 50.85 17.91 18.82 38.06 -
EY -0.08 7.34 2.90 1.97 5.58 5.31 2.63 -
DY 0.00 0.00 0.00 4.12 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.47 0.54 0.46 0.49 0.43 40.96%

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