[BRDB] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.01%
YoY- -2089.5%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 637,534 561,523 494,117 494,067 451,708 430,232 448,082 26.52%
PBT 28,554 19,526 -40,477 -49,287 -61,324 -64,137 5,085 216.25%
Tax -3,095 -15,609 -11,505 -5,299 -2,772 -7,633 -16,276 -66.96%
NP 25,459 3,917 -51,982 -54,586 -64,096 -71,770 -11,191 -
-
NP to SH 22,442 1,178 -51,149 -50,991 -59,297 -67,151 -9,626 -
-
Tax Rate 10.84% 79.94% - - - - 320.08% -
Total Cost 612,075 557,606 546,099 548,653 515,804 502,002 459,273 21.12%
-
Net Worth 1,404,154 1,372,666 1,374,290 1,389,640 1,388,541 1,295,046 1,207,321 10.60%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 35,500 35,500 4,726 4,726 4,726 4,726 14,268 83.71%
Div Payout % 158.19% 3,013.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,404,154 1,372,666 1,374,290 1,389,640 1,388,541 1,295,046 1,207,321 10.60%
NOSH 475,984 473,333 475,532 477,539 477,162 472,644 477,202 -0.17%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.99% 0.70% -10.52% -11.05% -14.19% -16.68% -2.50% -
ROE 1.60% 0.09% -3.72% -3.67% -4.27% -5.19% -0.80% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 133.94 118.63 103.91 103.46 94.67 91.03 93.90 26.74%
EPS 4.71 0.25 -10.76 -10.68 -12.43 -14.21 -2.02 -
DPS 7.50 7.50 1.00 1.00 1.00 1.00 3.00 84.30%
NAPS 2.95 2.90 2.89 2.91 2.91 2.74 2.53 10.79%
Adjusted Per Share Value based on latest NOSH - 477,539
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 130.40 114.85 101.06 101.05 92.39 88.00 91.65 26.52%
EPS 4.59 0.24 -10.46 -10.43 -12.13 -13.73 -1.97 -
DPS 7.26 7.26 0.97 0.97 0.97 0.97 2.92 83.62%
NAPS 2.872 2.8076 2.8109 2.8423 2.84 2.6488 2.4694 10.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.92 1.38 1.04 1.26 1.21 0.87 1.20 -
P/RPS 1.43 1.16 1.00 1.22 1.28 0.96 1.28 7.67%
P/EPS 40.72 554.50 -9.67 -11.80 -9.74 -6.12 -59.49 -
EY 2.46 0.18 -10.34 -8.47 -10.27 -16.33 -1.68 -
DY 3.91 5.43 0.96 0.79 0.83 1.15 2.50 34.77%
P/NAPS 0.65 0.48 0.36 0.43 0.42 0.32 0.47 24.15%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 -
Price 2.45 1.87 1.10 1.08 1.24 1.03 0.87 -
P/RPS 1.83 1.58 1.06 1.04 1.31 1.13 0.93 57.09%
P/EPS 51.96 751.39 -10.23 -10.11 -9.98 -7.25 -43.13 -
EY 1.92 0.13 -9.78 -9.89 -10.02 -13.79 -2.32 -
DY 3.06 4.01 0.91 0.93 0.81 0.97 3.45 -7.69%
P/NAPS 0.83 0.64 0.38 0.37 0.43 0.38 0.34 81.39%

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