[BRDB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -16.05%
YoY- 12.96%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 672,803 812,680 892,507 906,938 1,000,445 975,672 952,589 -20.67%
PBT 155,498 211,851 168,273 155,719 150,584 119,731 87,438 46.73%
Tax -22,499 -37,768 -37,411 -42,981 -26,041 -20,717 -18,264 14.90%
NP 132,999 174,083 130,862 112,738 124,543 99,014 69,174 54.56%
-
NP to SH 122,582 164,245 120,696 115,524 137,616 113,708 88,102 24.60%
-
Tax Rate 14.47% 17.83% 22.23% 27.60% 17.29% 17.30% 20.89% -
Total Cost 539,804 638,597 761,645 794,200 875,902 876,658 883,415 -27.97%
-
Net Worth 1,307,474 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 -8.56%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 35,658 35,658 35,658 35,658 14,295 14,295 14,295 83.82%
Div Payout % 29.09% 21.71% 29.54% 30.87% 10.39% 12.57% 16.23% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,307,474 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 -8.56%
NOSH 372,499 475,451 471,404 475,444 475,790 477,717 471,777 -14.56%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.77% 21.42% 14.66% 12.43% 12.45% 10.15% 7.26% -
ROE 9.38% 9.62% 7.49% 7.23% 8.69% 7.30% 5.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 180.62 170.93 189.33 190.76 210.27 204.24 201.91 -7.15%
EPS 32.91 34.55 25.60 24.30 28.92 23.80 18.67 45.87%
DPS 9.57 7.50 7.50 7.50 3.00 3.00 3.00 116.54%
NAPS 3.51 3.59 3.42 3.36 3.33 3.26 3.17 7.02%
Adjusted Per Share Value based on latest NOSH - 475,444
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 137.61 166.22 182.55 185.50 204.62 199.56 194.84 -20.67%
EPS 25.07 33.59 24.69 23.63 28.15 23.26 18.02 24.59%
DPS 7.29 7.29 7.29 7.29 2.92 2.92 2.92 83.93%
NAPS 2.6742 3.4911 3.2975 3.2674 3.2406 3.1853 3.0589 -8.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.25 1.66 2.01 1.58 1.70 1.40 1.02 -
P/RPS 1.25 0.97 1.06 0.83 0.81 0.69 0.51 81.68%
P/EPS 6.84 4.81 7.85 6.50 5.88 5.88 5.46 16.19%
EY 14.63 20.81 12.74 15.38 17.01 17.00 18.31 -13.88%
DY 4.25 4.52 3.73 4.75 1.76 2.14 2.94 27.81%
P/NAPS 0.64 0.46 0.59 0.47 0.51 0.43 0.32 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 -
Price 2.51 2.41 1.62 1.82 1.54 1.60 1.37 -
P/RPS 1.39 1.41 0.86 0.95 0.73 0.78 0.68 60.99%
P/EPS 7.63 6.98 6.33 7.49 5.32 6.72 7.34 2.61%
EY 13.11 14.33 15.80 13.35 18.78 14.88 13.63 -2.55%
DY 3.81 3.11 4.63 4.12 1.95 1.87 2.19 44.60%
P/NAPS 0.72 0.67 0.47 0.54 0.46 0.49 0.43 40.96%

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