[BRDB] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 572.0%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 430,230 424,968 338,634 351,474 264,344 253,575 444,207 0.03%
PBT -64,138 71,379 61,966 59,388 914 59,403 165,244 -
Tax -6,541 -34,048 -19,545 23,410 -914 -26,026 -6,052 -0.08%
NP -70,679 37,331 42,421 82,798 0 33,377 159,192 -
-
NP to SH -67,151 37,331 42,421 82,798 -17,542 33,377 159,192 -
-
Tax Rate - 47.70% 31.54% -39.42% 100.00% 43.81% 3.66% -
Total Cost 500,909 387,637 296,213 268,676 264,344 220,198 285,015 -0.59%
-
Net Worth 1,141,329 1,396,434 1,196,038 1,157,344 1,082,074 1,100,518 1,071,759 -0.06%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,735 14,297 9,530 7,144 4,766 11,910 11,908 0.98%
Div Payout % 0.00% 38.30% 22.47% 8.63% 0.00% 35.68% 7.48% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,141,329 1,396,434 1,196,038 1,157,344 1,082,074 1,100,518 1,071,759 -0.06%
NOSH 473,580 476,598 476,509 476,273 476,684 476,415 476,337 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -16.43% 8.78% 12.53% 23.56% 0.00% 13.16% 35.84% -
ROE -5.88% 2.67% 3.55% 7.15% -1.62% 3.03% 14.85% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 90.85 89.17 71.07 73.80 55.45 53.23 93.25 0.02%
EPS -14.10 7.84 8.90 17.38 -3.68 7.01 33.42 -
DPS 1.00 3.00 2.00 1.50 1.00 2.50 2.50 0.97%
NAPS 2.41 2.93 2.51 2.43 2.27 2.31 2.25 -0.07%
Adjusted Per Share Value based on latest NOSH - 476,587
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 88.00 86.92 69.26 71.89 54.07 51.86 90.86 0.03%
EPS -13.73 7.64 8.68 16.93 -3.59 6.83 32.56 -
DPS 0.97 2.92 1.95 1.46 0.97 2.44 2.44 0.98%
NAPS 2.3344 2.8562 2.4463 2.3672 2.2132 2.2509 2.1921 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.87 1.95 2.15 1.18 1.23 0.85 0.00 -
P/RPS 0.96 2.19 3.03 1.60 2.22 1.60 0.00 -100.00%
P/EPS -6.14 24.90 24.15 6.79 -33.42 12.13 0.00 -100.00%
EY -16.30 4.02 4.14 14.73 -2.99 8.24 0.00 -100.00%
DY 1.15 1.54 0.93 1.27 0.81 2.94 0.00 -100.00%
P/NAPS 0.36 0.67 0.86 0.49 0.54 0.37 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 26/02/04 28/02/03 26/02/02 23/02/01 29/02/00 -
Price 1.03 2.06 2.31 1.02 1.27 0.88 2.07 -
P/RPS 1.13 2.31 3.25 1.38 2.29 1.65 2.22 0.72%
P/EPS -7.26 26.30 25.95 5.87 -34.51 12.56 6.19 -
EY -13.77 3.80 3.85 17.04 -2.90 7.96 16.14 -
DY 0.97 1.46 0.87 1.47 0.79 2.84 1.21 0.23%
P/NAPS 0.43 0.70 0.92 0.42 0.56 0.38 0.92 0.81%

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