[BRDB] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 123.03%
YoY- 17.96%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 128,344 69,798 75,247 77,845 57,109 81,278 62,761 60.90%
PBT 15,686 696 22,886 20,120 -51,164 19,341 20,328 -15.83%
Tax 33,092 -4,994 -1,457 -6,295 51,164 -2,450 -3,365 -
NP 48,778 -4,298 21,429 13,825 0 16,891 16,963 101.82%
-
NP to SH 48,778 -4,298 21,429 13,825 -60,040 16,891 16,963 101.82%
-
Tax Rate -210.97% 717.53% 6.37% 31.29% - 12.67% 16.55% -
Total Cost 79,566 74,096 53,818 64,020 57,109 64,387 45,798 44.37%
-
Net Worth 953,175 1,119,857 1,114,307 1,096,465 1,081,672 1,141,926 952,268 0.06%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,148 - - - 4,765 - - -
Div Payout % 14.66% - - - 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 953,175 1,119,857 1,114,307 1,096,465 1,081,672 1,141,926 952,268 0.06%
NOSH 476,587 478,571 476,200 476,724 476,507 475,802 476,134 0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 38.01% -6.16% 28.48% 17.76% 0.00% 20.78% 27.03% -
ROE 5.12% -0.38% 1.92% 1.26% -5.55% 1.48% 1.78% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.93 14.58 15.80 16.33 11.98 17.08 13.18 60.81%
EPS 10.24 -0.90 4.50 2.90 -12.60 3.55 3.56 101.86%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.00 2.34 2.34 2.30 2.27 2.40 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 476,724
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.25 14.28 15.39 15.92 11.68 16.62 12.84 60.87%
EPS 9.98 -0.88 4.38 2.83 -12.28 3.45 3.47 101.85%
DPS 1.46 0.00 0.00 0.00 0.97 0.00 0.00 -
NAPS 1.9496 2.2905 2.2791 2.2426 2.2124 2.3356 1.9477 0.06%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.18 1.09 1.42 1.49 1.23 0.94 0.83 -
P/RPS 4.38 7.47 8.99 9.12 10.26 5.50 6.30 -21.46%
P/EPS 11.53 -121.37 31.56 51.38 -9.76 26.48 23.30 -37.35%
EY 8.67 -0.82 3.17 1.95 -10.24 3.78 4.29 59.64%
DY 1.27 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 0.59 0.47 0.61 0.65 0.54 0.39 0.42 25.35%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 23/07/01 -
Price 1.02 1.19 1.40 1.50 1.27 0.96 1.12 -
P/RPS 3.79 8.16 8.86 9.19 10.60 5.62 8.50 -41.54%
P/EPS 9.97 -132.50 31.11 51.72 -10.08 27.04 31.44 -53.40%
EY 10.03 -0.75 3.21 1.93 -9.92 3.70 3.18 114.62%
DY 1.47 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 0.51 0.51 0.60 0.65 0.56 0.40 0.56 -6.02%

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