[BRDB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 0.07%
YoY- -12.0%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 448,082 410,955 424,917 425,751 381,927 396,785 365,033 14.62%
PBT 5,085 26,990 52,585 71,379 68,418 76,507 75,740 -83.45%
Tax -16,276 -24,380 -34,504 -34,048 -31,113 -30,517 -25,545 -25.93%
NP -11,191 2,610 18,081 37,331 37,305 45,990 50,195 -
-
NP to SH -9,626 2,563 18,081 37,331 37,305 45,990 50,195 -
-
Tax Rate 320.08% 90.33% 65.62% 47.70% 45.47% 39.89% 33.73% -
Total Cost 459,273 408,345 406,836 388,420 344,622 350,795 314,838 28.59%
-
Net Worth 1,207,321 1,216,031 1,220,891 1,227,063 1,215,242 1,218,210 1,211,328 -0.22%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 14,268 14,268 14,268 14,268 9,547 9,547 9,547 30.68%
Div Payout % 0.00% 556.70% 78.91% 38.22% 25.59% 20.76% 19.02% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,207,321 1,216,031 1,220,891 1,227,063 1,215,242 1,218,210 1,211,328 -0.22%
NOSH 477,202 476,875 475,054 475,606 472,857 475,863 476,900 0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.50% 0.64% 4.26% 8.77% 9.77% 11.59% 13.75% -
ROE -0.80% 0.21% 1.48% 3.04% 3.07% 3.78% 4.14% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 93.90 86.18 89.45 89.52 80.77 83.38 76.54 14.58%
EPS -2.02 0.54 3.81 7.85 7.89 9.66 10.53 -
DPS 3.00 3.00 3.00 3.00 2.00 2.00 2.00 31.00%
NAPS 2.53 2.55 2.57 2.58 2.57 2.56 2.54 -0.26%
Adjusted Per Share Value based on latest NOSH - 475,606
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 91.65 84.05 86.91 87.08 78.12 81.16 74.66 14.63%
EPS -1.97 0.52 3.70 7.64 7.63 9.41 10.27 -
DPS 2.92 2.92 2.92 2.92 1.95 1.95 1.95 30.85%
NAPS 2.4694 2.4872 2.4971 2.5098 2.4856 2.4917 2.4776 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.20 1.50 1.98 1.95 1.85 2.18 2.58 -
P/RPS 1.28 1.74 2.21 2.18 2.29 2.61 3.37 -47.52%
P/EPS -59.49 279.09 52.02 24.84 23.45 22.56 24.51 -
EY -1.68 0.36 1.92 4.03 4.26 4.43 4.08 -
DY 2.50 2.00 1.52 1.54 1.08 0.92 0.78 117.23%
P/NAPS 0.47 0.59 0.77 0.76 0.72 0.85 1.02 -40.31%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 30/08/05 24/05/05 25/02/05 26/11/04 20/08/04 24/05/04 -
Price 0.87 1.52 1.85 2.06 2.09 1.97 2.14 -
P/RPS 0.93 1.76 2.07 2.30 2.59 2.36 2.80 -52.00%
P/EPS -43.13 282.81 48.61 26.24 26.49 20.38 20.33 -
EY -2.32 0.35 2.06 3.81 3.77 4.91 4.92 -
DY 3.45 1.97 1.62 1.46 0.96 1.02 0.93 139.44%
P/NAPS 0.34 0.60 0.72 0.80 0.81 0.77 0.84 -45.25%

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