[BRDB] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.34%
YoY- 5803.65%
Quarter Report
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 859,723 793,696 730,986 663,696 682,609 632,497 637,534 21.99%
PBT 104,494 99,301 89,595 72,037 49,864 25,563 28,554 136.91%
Tax -21,737 -15,512 -14,038 -1,307 -1,461 -2,306 -3,095 265.44%
NP 82,757 83,789 75,557 70,730 48,403 23,257 25,459 118.96%
-
NP to SH 84,848 83,252 75,905 69,545 48,860 24,078 22,442 142.10%
-
Tax Rate 20.80% 15.62% 15.67% 1.81% 2.93% 9.02% 10.84% -
Total Cost 776,966 709,907 655,429 592,966 634,206 609,240 612,075 17.18%
-
Net Worth 1,445,850 1,413,617 1,519,405 1,420,682 1,398,677 1,390,394 1,404,154 1.96%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 35,755 35,755 35,755 35,755 35,500 35,500 35,500 0.47%
Div Payout % 42.14% 42.95% 47.11% 51.41% 72.66% 147.44% 158.19% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,445,850 1,413,617 1,519,405 1,420,682 1,398,677 1,390,394 1,404,154 1.96%
NOSH 472,500 471,205 479,307 476,739 475,740 477,798 475,984 -0.48%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.63% 10.56% 10.34% 10.66% 7.09% 3.68% 3.99% -
ROE 5.87% 5.89% 5.00% 4.90% 3.49% 1.73% 1.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 181.95 168.44 152.51 139.22 143.48 132.38 133.94 22.58%
EPS 17.96 17.67 15.84 14.59 10.27 5.04 4.71 143.48%
DPS 7.50 7.50 7.50 7.50 7.50 7.50 7.50 0.00%
NAPS 3.06 3.00 3.17 2.98 2.94 2.91 2.95 2.46%
Adjusted Per Share Value based on latest NOSH - 476,739
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 175.84 162.34 149.51 135.75 139.62 129.37 130.40 21.98%
EPS 17.35 17.03 15.53 14.22 9.99 4.92 4.59 142.06%
DPS 7.31 7.31 7.31 7.31 7.26 7.26 7.26 0.45%
NAPS 2.9573 2.8913 3.1077 2.9058 2.8608 2.8438 2.872 1.96%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.39 1.69 2.02 3.18 2.78 3.56 1.92 -
P/RPS 0.76 1.00 1.32 2.28 1.94 2.69 1.43 -34.31%
P/EPS 7.74 9.57 12.76 21.80 27.07 70.64 40.72 -66.84%
EY 12.92 10.45 7.84 4.59 3.69 1.42 2.46 201.23%
DY 5.40 4.44 3.71 2.36 2.70 2.11 3.91 23.94%
P/NAPS 0.45 0.56 0.64 1.07 0.95 1.22 0.65 -21.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 23/05/08 19/02/08 26/11/07 24/08/07 25/05/07 -
Price 1.12 1.51 2.13 2.06 3.24 3.18 2.45 -
P/RPS 0.62 0.90 1.40 1.48 2.26 2.40 1.83 -51.30%
P/EPS 6.24 8.55 13.45 14.12 31.55 63.10 51.96 -75.56%
EY 16.03 11.70 7.43 7.08 3.17 1.58 1.92 309.96%
DY 6.70 4.97 3.52 3.64 2.31 2.36 3.06 68.37%
P/NAPS 0.37 0.50 0.67 0.69 1.10 1.09 0.83 -41.55%

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