[BRDB] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 15.93%
YoY- -69.98%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 279,180 263,354 267,135 254,126 251,943 253,575 286,944 -1.81%
PBT 8,303 3,410 48,395 50,672 48,244 56,189 115,446 -82.73%
Tax -20,470 -20,041 -2,754 -5,168 -6,743 -8,740 -20,793 -1.03%
NP -12,167 -16,631 45,641 45,504 41,501 47,449 94,653 -
-
NP to SH -12,167 -16,631 29,261 29,124 25,121 31,069 94,653 -
-
Tax Rate 246.54% 587.71% 5.69% 10.20% 13.98% 15.55% 18.01% -
Total Cost 291,347 279,985 221,494 208,622 210,442 206,126 192,291 31.95%
-
Net Worth 953,448 1,081,672 1,141,926 952,268 951,466 1,100,394 1,119,811 -10.17%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 4,765 4,765 7,145 7,145 11,910 11,910 11,909 -45.73%
Div Payout % 0.00% 0.00% 24.42% 24.53% 47.41% 38.33% 12.58% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 953,448 1,081,672 1,141,926 952,268 951,466 1,100,394 1,119,811 -10.17%
NOSH 476,724 476,507 475,802 476,134 475,733 476,361 476,515 0.02%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -4.36% -6.32% 17.09% 17.91% 16.47% 18.71% 32.99% -
ROE -1.28% -1.54% 2.56% 3.06% 2.64% 2.82% 8.45% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 58.56 55.27 56.14 53.37 52.96 53.23 60.22 -1.84%
EPS -2.55 -3.49 6.15 6.12 5.28 6.52 19.86 -
DPS 1.00 1.00 1.50 1.50 2.50 2.50 2.50 -45.74%
NAPS 2.00 2.27 2.40 2.00 2.00 2.31 2.35 -10.20%
Adjusted Per Share Value based on latest NOSH - 476,134
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 57.10 53.86 54.64 51.98 51.53 51.86 58.69 -1.81%
EPS -2.49 -3.40 5.98 5.96 5.14 6.35 19.36 -
DPS 0.97 0.97 1.46 1.46 2.44 2.44 2.44 -45.96%
NAPS 1.9501 2.2124 2.3356 1.9477 1.9461 2.2507 2.2904 -10.17%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.49 1.23 0.94 0.83 0.86 0.85 1.47 -
P/RPS 2.54 2.23 1.67 1.56 1.62 1.60 2.44 2.71%
P/EPS -58.38 -35.24 15.29 13.57 16.29 13.03 7.40 -
EY -1.71 -2.84 6.54 7.37 6.14 7.67 13.51 -
DY 0.67 0.81 1.60 1.81 2.91 2.94 1.70 -46.27%
P/NAPS 0.75 0.54 0.39 0.42 0.43 0.37 0.63 12.33%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 26/02/02 24/10/01 23/07/01 29/05/01 23/02/01 24/11/00 -
Price 1.50 1.27 0.96 1.12 0.87 0.88 1.16 -
P/RPS 2.56 2.30 1.71 2.10 1.64 1.65 1.93 20.74%
P/EPS -58.77 -36.39 15.61 18.31 16.48 13.49 5.84 -
EY -1.70 -2.75 6.41 5.46 6.07 7.41 17.12 -
DY 0.67 0.79 1.56 1.34 2.87 2.84 2.16 -54.20%
P/NAPS 0.75 0.56 0.40 0.56 0.44 0.38 0.49 32.84%

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