[BRDB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1805.09%
YoY- 137.85%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 663,696 682,609 632,497 637,534 561,523 494,117 494,067 21.68%
PBT 72,037 49,864 25,563 28,554 19,526 -40,477 -49,287 -
Tax -1,307 -1,461 -2,306 -3,095 -15,609 -11,505 -5,299 -60.56%
NP 70,730 48,403 23,257 25,459 3,917 -51,982 -54,586 -
-
NP to SH 69,545 48,860 24,078 22,442 1,178 -51,149 -50,991 -
-
Tax Rate 1.81% 2.93% 9.02% 10.84% 79.94% - - -
Total Cost 592,966 634,206 609,240 612,075 557,606 546,099 548,653 5.29%
-
Net Worth 1,420,682 1,398,677 1,390,394 1,404,154 1,372,666 1,374,290 1,389,640 1.47%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 35,755 35,500 35,500 35,500 35,500 4,726 4,726 283.96%
Div Payout % 51.41% 72.66% 147.44% 158.19% 3,013.58% 0.00% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,420,682 1,398,677 1,390,394 1,404,154 1,372,666 1,374,290 1,389,640 1.47%
NOSH 476,739 475,740 477,798 475,984 473,333 475,532 477,539 -0.11%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.66% 7.09% 3.68% 3.99% 0.70% -10.52% -11.05% -
ROE 4.90% 3.49% 1.73% 1.60% 0.09% -3.72% -3.67% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 139.22 143.48 132.38 133.94 118.63 103.91 103.46 21.81%
EPS 14.59 10.27 5.04 4.71 0.25 -10.76 -10.68 -
DPS 7.50 7.50 7.50 7.50 7.50 1.00 1.00 281.75%
NAPS 2.98 2.94 2.91 2.95 2.90 2.89 2.91 1.59%
Adjusted Per Share Value based on latest NOSH - 475,984
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 135.75 139.62 129.37 130.40 114.85 101.06 101.05 21.68%
EPS 14.22 9.99 4.92 4.59 0.24 -10.46 -10.43 -
DPS 7.31 7.26 7.26 7.26 7.26 0.97 0.97 282.97%
NAPS 2.9058 2.8608 2.8438 2.872 2.8076 2.8109 2.8423 1.47%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.18 2.78 3.56 1.92 1.38 1.04 1.26 -
P/RPS 2.28 1.94 2.69 1.43 1.16 1.00 1.22 51.54%
P/EPS 21.80 27.07 70.64 40.72 554.50 -9.67 -11.80 -
EY 4.59 3.69 1.42 2.46 0.18 -10.34 -8.47 -
DY 2.36 2.70 2.11 3.91 5.43 0.96 0.79 107.00%
P/NAPS 1.07 0.95 1.22 0.65 0.48 0.36 0.43 83.32%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 26/11/07 24/08/07 25/05/07 26/02/07 17/11/06 28/08/06 -
Price 2.06 3.24 3.18 2.45 1.87 1.10 1.08 -
P/RPS 1.48 2.26 2.40 1.83 1.58 1.06 1.04 26.43%
P/EPS 14.12 31.55 63.10 51.96 751.39 -10.23 -10.11 -
EY 7.08 3.17 1.58 1.92 0.13 -9.78 -9.89 -
DY 3.64 2.31 2.36 3.06 4.01 0.91 0.93 147.74%
P/NAPS 0.69 1.10 1.09 0.83 0.64 0.38 0.37 51.33%

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