[BRDB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[BRDB] BANDAR RAYA DEVELOPMENTS BHD

Announcement Date

23-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 9.15%

YoY- 238.23%

Quarter Report

BRDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	1,006,637	859,723	793,696	730,986	663,696	682,609	632,497	36.12%
YoY %	17.09%	8.32%	8.58%	10.14%	-2.77%	7.92%	-	-
Horiz. %	159.15%	135.93%	125.49%	115.57%	104.93%	107.92%	100.00%	-
PBT	98,881	104,494	99,301	89,595	72,037	49,864	25,563	145.40%
YoY %	-5.37%	5.23%	10.83%	24.37%	44.47%	95.06%	-	-
Horiz. %	386.81%	408.77%	388.46%	350.49%	281.80%	195.06%	100.00%	-
Tax	-7,353	-21,737	-15,512	-14,038	-1,307	-1,461	-2,306	115.87%
YoY %	66.17%	-40.13%	-10.50%	-974.06%	10.54%	36.64%	-	-
Horiz. %	318.86%	942.63%	672.68%	608.76%	56.68%	63.36%	100.00%	-
NP	91,528	82,757	83,789	75,557	70,730	48,403	23,257	148.23%
YoY %	10.60%	-1.23%	10.90%	6.82%	46.13%	108.12%	-	-
Horiz. %	393.55%	355.84%	360.27%	324.88%	304.12%	208.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,273	84,848	83,252	75,905	69,545	48,860	24,078	161.13%
YoY %	20.54%	1.92%	9.68%	9.15%	42.34%	102.92%	-	-
Horiz. %	424.76%	352.39%	345.76%	315.25%	288.83%	202.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.44%	20.80%	15.62%	15.67%	1.81%	2.93%	9.02%	-
YoY %	-64.23%	33.16%	-0.32%	765.75%	-38.23%	-67.52%	-	-
Horiz. %	82.48%	230.60%	173.17%	173.73%	20.07%	32.48%	100.00%	-
Total Cost	915,109	776,966	709,907	655,429	592,966	634,206	609,240	30.99%
YoY %	17.78%	9.45%	8.31%	10.53%	-6.50%	4.10%	-	-
Horiz. %	150.21%	127.53%	116.52%	107.58%	97.33%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,429,548	1,445,850	1,413,617	1,519,405	1,420,682	1,398,677	1,390,394	1.86%
YoY %	-1.13%	2.28%	-6.96%	6.95%	1.57%	0.60%	-	-
Horiz. %	102.82%	103.99%	101.67%	109.28%	102.18%	100.60%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	14,295	35,755	35,755	35,755	35,755	35,500	35,500	-45.31%
YoY %	-60.02%	0.00%	0.00%	0.00%	0.72%	0.00%	-	-
Horiz. %	40.27%	100.72%	100.72%	100.72%	100.72%	100.00%	100.00%	-
Div Payout %	13.98%	42.14%	42.95%	47.11%	51.41%	72.66%	147.44%	-
YoY %	-66.82%	-1.89%	-8.83%	-8.36%	-29.25%	-50.72%	-	-
Horiz. %	9.48%	28.58%	29.13%	31.95%	34.87%	49.28%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	1,429,548	1,445,850	1,413,617	1,519,405	1,420,682	1,398,677	1,390,394	1.86%
YoY %	-1.13%	2.28%	-6.96%	6.95%	1.57%	0.60%	-	-
Horiz. %	102.82%	103.99%	101.67%	109.28%	102.18%	100.60%	100.00%	-
NOSH	476,516	472,500	471,205	479,307	476,739	475,740	477,798	-0.17%
YoY %	0.85%	0.27%	-1.69%	0.54%	0.21%	-0.43%	-	-
Horiz. %	99.73%	98.89%	98.62%	100.32%	99.78%	99.57%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	9.09%	9.63%	10.56%	10.34%	10.66%	7.09%	3.68%	-
YoY %	-5.61%	-8.81%	2.13%	-3.00%	50.35%	92.66%	-	-
Horiz. %	247.01%	261.68%	286.96%	280.98%	289.67%	192.66%	100.00%	-
ROE	7.15%	5.87%	5.89%	5.00%	4.90%	3.49%	1.73%	-
YoY %	21.81%	-0.34%	17.80%	2.04%	40.40%	101.73%	-	-
Horiz. %	413.29%	339.31%	340.46%	289.02%	283.24%	201.73%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	211.25	181.95	168.44	152.51	139.22	143.48	132.38	36.36%
YoY %	16.10%	8.02%	10.45%	9.55%	-2.97%	8.38%	-	-
Horiz. %	159.58%	137.45%	127.24%	115.21%	105.17%	108.38%	100.00%	-
EPS	21.46	17.96	17.67	15.84	14.59	10.27	5.04	161.55%
YoY %	19.49%	1.64%	11.55%	8.57%	42.06%	103.77%	-	-
Horiz. %	425.79%	356.35%	350.60%	314.29%	289.48%	203.77%	100.00%	-
DPS	3.00	7.50	7.50	7.50	7.50	7.50	7.50	-45.56%
YoY %	-60.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.00	3.06	3.00	3.17	2.98	2.94	2.91	2.04%
YoY %	-1.96%	2.00%	-5.36%	6.38%	1.36%	1.03%	-	-
Horiz. %	103.09%	105.15%	103.09%	108.93%	102.41%	101.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 479,307
RPS	205.89	175.84	162.34	149.51	135.75	139.62	129.37	36.12%
YoY %	17.09%	8.32%	8.58%	10.14%	-2.77%	7.92%	-	-
Horiz. %	159.15%	135.92%	125.49%	115.57%	104.93%	107.92%	100.00%	-
EPS	20.92	17.35	17.03	15.53	14.22	9.99	4.92	161.31%
YoY %	20.58%	1.88%	9.66%	9.21%	42.34%	103.05%	-	-
Horiz. %	425.20%	352.64%	346.14%	315.65%	289.02%	203.05%	100.00%	-
DPS	2.92	7.31	7.31	7.31	7.31	7.26	7.26	-45.36%
YoY %	-60.05%	0.00%	0.00%	0.00%	0.69%	0.00%	-	-
Horiz. %	40.22%	100.69%	100.69%	100.69%	100.69%	100.00%	100.00%	-
NAPS	2.9239	2.9573	2.8913	3.1077	2.9058	2.8608	2.8438	1.86%
YoY %	-1.13%	2.28%	-6.96%	6.95%	1.57%	0.60%	-	-
Horiz. %	102.82%	103.99%	101.67%	109.28%	102.18%	100.60%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.02	1.39	1.69	2.02	3.18	2.78	3.56	-
P/RPS	0.48	0.76	1.00	1.32	2.28	1.94	2.69	-68.13%
YoY %	-36.84%	-24.00%	-24.24%	-42.11%	17.53%	-27.88%	-	-
Horiz. %	17.84%	28.25%	37.17%	49.07%	84.76%	72.12%	100.00%	-
P/EPS	4.75	7.74	9.57	12.76	21.80	27.07	70.64	-83.32%
YoY %	-38.63%	-19.12%	-25.00%	-41.47%	-19.47%	-61.68%	-	-
Horiz. %	6.72%	10.96%	13.55%	18.06%	30.86%	38.32%	100.00%	-
EY	21.04	12.92	10.45	7.84	4.59	3.69	1.42	498.35%
YoY %	62.85%	23.64%	33.29%	70.81%	24.39%	159.86%	-	-
Horiz. %	1,481.69%	909.86%	735.92%	552.11%	323.24%	259.86%	100.00%	-
DY	2.94	5.40	4.44	3.71	2.36	2.70	2.11	24.62%
YoY %	-45.56%	21.62%	19.68%	57.20%	-12.59%	27.96%	-	-
Horiz. %	139.34%	255.92%	210.43%	175.83%	111.85%	127.96%	100.00%	-
P/NAPS	0.34	0.45	0.56	0.64	1.07	0.95	1.22	-57.16%
YoY %	-24.44%	-19.64%	-12.50%	-40.19%	12.63%	-22.13%	-	-
Horiz. %	27.87%	36.89%	45.90%	52.46%	87.70%	77.87%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	20/02/09	21/11/08	22/08/08	23/05/08	19/02/08	26/11/07	24/08/07	-
Price	1.06	1.12	1.51	2.13	2.06	3.24	3.18	-
P/RPS	0.50	0.62	0.90	1.40	1.48	2.26	2.40	-64.68%
YoY %	-19.35%	-31.11%	-35.71%	-5.41%	-34.51%	-5.83%	-	-
Horiz. %	20.83%	25.83%	37.50%	58.33%	61.67%	94.17%	100.00%	-
P/EPS	4.94	6.24	8.55	13.45	14.12	31.55	63.10	-81.55%
YoY %	-20.83%	-27.02%	-36.43%	-4.75%	-55.25%	-50.00%	-	-
Horiz. %	7.83%	9.89%	13.55%	21.32%	22.38%	50.00%	100.00%	-
EY	20.25	16.03	11.70	7.43	7.08	3.17	1.58	443.44%
YoY %	26.33%	37.01%	57.47%	4.94%	123.34%	100.63%	-	-
Horiz. %	1,281.65%	1,014.56%	740.51%	470.25%	448.10%	200.63%	100.00%	-
DY	2.83	6.70	4.97	3.52	3.64	2.31	2.36	12.80%
YoY %	-57.76%	34.81%	41.19%	-3.30%	57.58%	-2.12%	-	-
Horiz. %	119.92%	283.90%	210.59%	149.15%	154.24%	97.88%	100.00%	-
P/NAPS	0.35	0.37	0.50	0.67	0.69	1.10	1.09	-52.94%
YoY %	-5.41%	-26.00%	-25.37%	-2.90%	-37.27%	0.92%	-	-
Horiz. %	32.11%	33.94%	45.87%	61.47%	63.30%	100.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos