[BRDB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 393.07%
YoY- 597.85%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 390,801 356,359 340,954 351,464 279,578 291,297 279,180 25.11%
PBT 67,990 48,493 47,089 59,388 -10,285 10,861 8,303 305.74%
Tax 17,038 20,573 26,677 23,410 -17,967 -17,857 -20,470 -
NP 85,028 69,066 73,766 82,798 -28,252 -6,996 -12,167 -
-
NP to SH 85,028 69,066 73,766 82,798 -28,252 -6,996 -12,167 -
-
Tax Rate -25.06% -42.42% -56.65% -39.42% - 164.41% 246.54% -
Total Cost 305,773 287,293 267,188 268,666 307,830 298,293 291,347 3.27%
-
Net Worth 1,190,204 1,176,556 1,168,160 953,175 1,119,857 952,400 953,448 15.91%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,148 7,148 7,148 7,148 4,765 4,765 4,765 31.01%
Div Payout % 8.41% 10.35% 9.69% 8.63% 0.00% 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,190,204 1,176,556 1,168,160 953,175 1,119,857 952,400 953,448 15.91%
NOSH 476,081 476,338 476,800 476,587 478,571 476,200 476,724 -0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 21.76% 19.38% 21.64% 23.56% -10.11% -2.40% -4.36% -
ROE 7.14% 5.87% 6.31% 8.69% -2.52% -0.73% -1.28% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 82.09 74.81 71.51 73.75 58.42 61.17 58.56 25.22%
EPS 17.86 14.50 15.47 17.37 -5.90 -1.47 -2.55 -
DPS 1.50 1.50 1.50 1.50 1.00 1.00 1.00 31.00%
NAPS 2.50 2.47 2.45 2.00 2.34 2.00 2.00 16.02%
Adjusted Per Share Value based on latest NOSH - 476,587
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 79.93 72.89 69.74 71.89 57.18 59.58 57.10 25.11%
EPS 17.39 14.13 15.09 16.93 -5.78 -1.43 -2.49 -
DPS 1.46 1.46 1.46 1.46 0.97 0.97 0.97 31.30%
NAPS 2.4344 2.4065 2.3893 1.9496 2.2905 1.948 1.9501 15.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.86 1.43 1.03 1.18 1.09 1.42 1.49 -
P/RPS 2.27 1.91 1.44 1.60 1.87 2.32 2.54 -7.21%
P/EPS 10.41 9.86 6.66 6.79 -18.46 -96.66 -58.38 -
EY 9.60 10.14 15.02 14.72 -5.42 -1.03 -1.71 -
DY 0.81 1.05 1.46 1.27 0.92 0.70 0.67 13.47%
P/NAPS 0.74 0.58 0.42 0.59 0.47 0.71 0.75 -0.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 13/05/03 28/02/03 21/11/02 15/08/02 23/05/02 -
Price 2.00 1.85 1.02 1.02 1.19 1.40 1.50 -
P/RPS 2.44 2.47 1.43 1.38 2.04 2.29 2.56 -3.14%
P/EPS 11.20 12.76 6.59 5.87 -20.16 -95.29 -58.77 -
EY 8.93 7.84 15.17 17.03 -4.96 -1.05 -1.70 -
DY 0.75 0.81 1.47 1.47 0.84 0.71 0.67 7.80%
P/NAPS 0.80 0.75 0.42 0.51 0.51 0.70 0.75 4.39%

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