[BRDB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 26.84%
YoY- -148.43%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 351,464 279,578 291,297 279,180 263,354 267,135 254,126 24.05%
PBT 59,388 -10,285 10,861 8,303 3,410 48,395 50,672 11.12%
Tax 23,410 -17,967 -17,857 -20,470 -20,041 -2,754 -5,168 -
NP 82,798 -28,252 -6,996 -12,167 -16,631 45,641 45,504 48.88%
-
NP to SH 82,798 -28,252 -6,996 -12,167 -16,631 29,261 29,124 100.30%
-
Tax Rate -39.42% - 164.41% 246.54% 587.71% 5.69% 10.20% -
Total Cost 268,666 307,830 298,293 291,347 279,985 221,494 208,622 18.31%
-
Net Worth 953,175 1,119,857 952,400 953,448 1,081,672 1,141,926 952,268 0.06%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,148 4,765 4,765 4,765 4,765 7,145 7,145 0.02%
Div Payout % 8.63% 0.00% 0.00% 0.00% 0.00% 24.42% 24.53% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 953,175 1,119,857 952,400 953,448 1,081,672 1,141,926 952,268 0.06%
NOSH 476,587 478,571 476,200 476,724 476,507 475,802 476,134 0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 23.56% -10.11% -2.40% -4.36% -6.32% 17.09% 17.91% -
ROE 8.69% -2.52% -0.73% -1.28% -1.54% 2.56% 3.06% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 73.75 58.42 61.17 58.56 55.27 56.14 53.37 23.99%
EPS 17.37 -5.90 -1.47 -2.55 -3.49 6.15 6.12 100.08%
DPS 1.50 1.00 1.00 1.00 1.00 1.50 1.50 0.00%
NAPS 2.00 2.34 2.00 2.00 2.27 2.40 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 476,724
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 71.89 57.18 59.58 57.10 53.86 54.64 51.98 24.05%
EPS 16.93 -5.78 -1.43 -2.49 -3.40 5.98 5.96 100.19%
DPS 1.46 0.97 0.97 0.97 0.97 1.46 1.46 0.00%
NAPS 1.9496 2.2905 1.948 1.9501 2.2124 2.3356 1.9477 0.06%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.18 1.09 1.42 1.49 1.23 0.94 0.83 -
P/RPS 1.60 1.87 2.32 2.54 2.23 1.67 1.56 1.69%
P/EPS 6.79 -18.46 -96.66 -58.38 -35.24 15.29 13.57 -36.89%
EY 14.72 -5.42 -1.03 -1.71 -2.84 6.54 7.37 58.39%
DY 1.27 0.92 0.70 0.67 0.81 1.60 1.81 -20.98%
P/NAPS 0.59 0.47 0.71 0.75 0.54 0.39 0.42 25.35%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 23/07/01 -
Price 1.02 1.19 1.40 1.50 1.27 0.96 1.12 -
P/RPS 1.38 2.04 2.29 2.56 2.30 1.71 2.10 -24.35%
P/EPS 5.87 -20.16 -95.29 -58.77 -36.39 15.61 18.31 -53.06%
EY 17.03 -4.96 -1.05 -1.70 -2.75 6.41 5.46 113.03%
DY 1.47 0.84 0.71 0.67 0.79 1.56 1.34 6.34%
P/NAPS 0.51 0.51 0.70 0.75 0.56 0.40 0.56 -6.02%

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