[BRDB] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 0.47%
YoY- -69.09%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 291,297 279,180 263,354 267,135 254,126 251,943 253,575 9.71%
PBT 10,861 8,303 3,410 48,395 50,672 48,244 56,189 -66.66%
Tax -17,857 -20,470 -20,041 -2,754 -5,168 -6,743 -8,740 61.22%
NP -6,996 -12,167 -16,631 45,641 45,504 41,501 47,449 -
-
NP to SH -6,996 -12,167 -16,631 29,261 29,124 25,121 31,069 -
-
Tax Rate 164.41% 246.54% 587.71% 5.69% 10.20% 13.98% 15.55% -
Total Cost 298,293 291,347 279,985 221,494 208,622 210,442 206,126 28.02%
-
Net Worth 952,400 953,448 1,081,672 1,141,926 952,268 951,466 1,100,394 -9.20%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 4,765 4,765 4,765 7,145 7,145 11,910 11,910 -45.79%
Div Payout % 0.00% 0.00% 0.00% 24.42% 24.53% 47.41% 38.33% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 952,400 953,448 1,081,672 1,141,926 952,268 951,466 1,100,394 -9.20%
NOSH 476,200 476,724 476,507 475,802 476,134 475,733 476,361 -0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -2.40% -4.36% -6.32% 17.09% 17.91% 16.47% 18.71% -
ROE -0.73% -1.28% -1.54% 2.56% 3.06% 2.64% 2.82% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 61.17 58.56 55.27 56.14 53.37 52.96 53.23 9.74%
EPS -1.47 -2.55 -3.49 6.15 6.12 5.28 6.52 -
DPS 1.00 1.00 1.00 1.50 1.50 2.50 2.50 -45.80%
NAPS 2.00 2.00 2.27 2.40 2.00 2.00 2.31 -9.18%
Adjusted Per Share Value based on latest NOSH - 475,802
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 59.58 57.10 53.86 54.64 51.98 51.53 51.86 9.72%
EPS -1.43 -2.49 -3.40 5.98 5.96 5.14 6.35 -
DPS 0.97 0.97 0.97 1.46 1.46 2.44 2.44 -46.02%
NAPS 1.948 1.9501 2.2124 2.3356 1.9477 1.9461 2.2507 -9.20%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.42 1.49 1.23 0.94 0.83 0.86 0.85 -
P/RPS 2.32 2.54 2.23 1.67 1.56 1.62 1.60 28.19%
P/EPS -96.66 -58.38 -35.24 15.29 13.57 16.29 13.03 -
EY -1.03 -1.71 -2.84 6.54 7.37 6.14 7.67 -
DY 0.70 0.67 0.81 1.60 1.81 2.91 2.94 -61.68%
P/NAPS 0.71 0.75 0.54 0.39 0.42 0.43 0.37 54.60%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 15/08/02 23/05/02 26/02/02 24/10/01 23/07/01 29/05/01 23/02/01 -
Price 1.40 1.50 1.27 0.96 1.12 0.87 0.88 -
P/RPS 2.29 2.56 2.30 1.71 2.10 1.64 1.65 24.49%
P/EPS -95.29 -58.77 -36.39 15.61 18.31 16.48 13.49 -
EY -1.05 -1.70 -2.75 6.41 5.46 6.07 7.41 -
DY 0.71 0.67 0.79 1.56 1.34 2.87 2.84 -60.41%
P/NAPS 0.70 0.75 0.56 0.40 0.56 0.44 0.38 50.43%

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