[BRDB] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 43.68%
YoY- 25.65%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 297,551 242,698 208,105 258,283 150,637 176,671 145,395 60.84%
PBT 19,962 28,503 18,214 32,202 25,575 23,310 8,508 76.11%
Tax 12,652 -12,607 -4,916 -2,482 -1,732 -6,382 -3,442 -
NP 32,614 15,896 13,298 29,720 23,843 16,928 5,066 244.11%
-
NP to SH 39,108 17,010 15,000 31,155 21,683 15,414 7,653 195.21%
-
Tax Rate -63.38% 44.23% 26.99% 7.71% 6.77% 27.38% 40.46% -
Total Cost 264,937 226,802 194,807 228,563 126,794 159,743 140,329 52.46%
-
Net Worth 1,429,548 1,445,850 1,413,617 1,519,405 1,420,682 1,398,677 1,390,394 1.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 14,295 - - - 35,755 - - -
Div Payout % 36.55% - - - 164.90% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,429,548 1,445,850 1,413,617 1,519,405 1,420,682 1,398,677 1,390,394 1.86%
NOSH 476,516 472,500 471,205 479,307 476,739 475,740 477,798 -0.17%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.96% 6.55% 6.39% 11.51% 15.83% 9.58% 3.48% -
ROE 2.74% 1.18% 1.06% 2.05% 1.53% 1.10% 0.55% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 62.44 51.36 44.16 53.89 31.60 37.14 30.43 61.12%
EPS 8.20 3.60 3.10 6.50 4.60 3.24 1.60 195.78%
DPS 3.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.00 3.06 3.00 3.17 2.98 2.94 2.91 2.04%
Adjusted Per Share Value based on latest NOSH - 479,307
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 60.86 49.64 42.56 52.83 30.81 36.14 29.74 60.83%
EPS 8.00 3.48 3.07 6.37 4.43 3.15 1.57 194.65%
DPS 2.92 0.00 0.00 0.00 7.31 0.00 0.00 -
NAPS 2.9239 2.9573 2.8913 3.1077 2.9058 2.8608 2.8438 1.86%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.02 1.39 1.69 2.02 3.18 2.78 3.56 -
P/RPS 1.63 2.71 3.83 3.75 10.06 7.49 11.70 -72.96%
P/EPS 12.43 38.61 53.09 31.08 69.92 85.80 222.26 -85.24%
EY 8.05 2.59 1.88 3.22 1.43 1.17 0.45 578.04%
DY 2.94 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 0.34 0.45 0.56 0.64 1.07 0.95 1.22 -57.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 21/11/08 22/08/08 23/05/08 19/02/08 26/11/07 24/08/07 -
Price 1.06 1.12 1.51 2.13 2.06 3.24 3.18 -
P/RPS 1.70 2.18 3.42 3.95 6.52 8.72 10.45 -70.03%
P/EPS 12.92 31.11 47.43 32.77 45.29 100.00 198.54 -83.68%
EY 7.74 3.21 2.11 3.05 2.21 1.00 0.50 515.99%
DY 2.83 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.35 0.37 0.50 0.67 0.69 1.10 1.09 -52.94%

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