[BRDB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 30.21%
YoY- 30.45%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 158,626 127,594 151,361 189,804 204,044 267,471 231,188 -22.15%
PBT 25,634 3,003 94,085 33,313 25,097 59,356 50,507 -36.29%
Tax -1,045 -2,662 -7,726 -7,823 -4,288 -17,931 -7,369 -72.70%
NP 24,589 341 86,359 25,490 20,809 41,425 43,138 -31.18%
-
NP to SH 25,705 -745 84,155 22,156 17,016 40,918 40,606 -26.21%
-
Tax Rate 4.08% 88.64% 8.21% 23.48% 17.09% 30.21% 14.59% -
Total Cost 134,037 127,253 65,002 164,314 183,235 226,046 188,050 -20.15%
-
Net Worth 1,466,048 1,307,474 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 -3.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 36,651 - - - 35,658 - - -
Div Payout % 142.58% - - - 209.56% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,466,048 1,307,474 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 -3.93%
NOSH 488,682 372,499 475,451 471,404 475,444 475,790 477,717 1.52%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.50% 0.27% 57.05% 13.43% 10.20% 15.49% 18.66% -
ROE 1.75% -0.06% 4.93% 1.37% 1.07% 2.58% 2.61% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.46 34.25 31.84 40.26 42.92 56.22 48.39 -23.31%
EPS 5.30 -0.20 17.70 4.70 3.60 8.60 8.50 -26.95%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.00 3.51 3.59 3.42 3.36 3.33 3.26 -5.37%
Adjusted Per Share Value based on latest NOSH - 471,404
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.44 26.10 30.96 38.82 41.73 54.71 47.29 -22.16%
EPS 5.26 -0.15 17.21 4.53 3.48 8.37 8.31 -26.21%
DPS 7.50 0.00 0.00 0.00 7.29 0.00 0.00 -
NAPS 2.9986 2.6742 3.4911 3.2975 3.2674 3.2406 3.1853 -3.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.35 2.25 1.66 2.01 1.58 1.70 1.40 -
P/RPS 7.24 6.57 5.21 4.99 3.68 3.02 2.89 84.14%
P/EPS 44.68 -1,125.00 9.38 42.77 44.15 19.77 16.47 94.15%
EY 2.24 -0.09 10.66 2.34 2.27 5.06 6.07 -48.45%
DY 3.19 0.00 0.00 0.00 4.75 0.00 0.00 -
P/NAPS 0.78 0.64 0.46 0.59 0.47 0.51 0.43 48.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 -
Price 2.01 2.51 2.41 1.62 1.82 1.54 1.60 -
P/RPS 6.19 7.33 7.57 4.02 4.24 2.74 3.31 51.61%
P/EPS 38.21 -1,255.00 13.62 34.47 50.85 17.91 18.82 60.13%
EY 2.62 -0.08 7.34 2.90 1.97 5.58 5.31 -37.47%
DY 3.73 0.00 0.00 0.00 4.12 0.00 0.00 -
P/NAPS 0.67 0.72 0.67 0.47 0.54 0.46 0.49 23.12%

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