[BRDB] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -48.77%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 561,523 430,230 424,968 338,634 351,474 264,344 253,575 14.16%
PBT 19,526 -64,138 71,379 61,966 59,388 914 59,403 -16.91%
Tax -15,609 -6,541 -34,048 -19,545 23,410 -914 -26,026 -8.16%
NP 3,917 -70,679 37,331 42,421 82,798 0 33,377 -30.01%
-
NP to SH 1,177 -67,151 37,331 42,421 82,798 -17,542 33,377 -42.72%
-
Tax Rate 79.94% - 47.70% 31.54% -39.42% 100.00% 43.81% -
Total Cost 557,606 500,909 387,637 296,213 268,676 264,344 220,198 16.74%
-
Net Worth 1,360,680 1,141,329 1,396,434 1,196,038 1,157,344 1,082,074 1,100,518 3.59%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 35,190 4,735 14,297 9,530 7,144 4,766 11,910 19.77%
Div Payout % 2,989.80% 0.00% 38.30% 22.47% 8.63% 0.00% 35.68% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,360,680 1,141,329 1,396,434 1,196,038 1,157,344 1,082,074 1,100,518 3.59%
NOSH 469,200 473,580 476,598 476,509 476,273 476,684 476,415 -0.25%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.70% -16.43% 8.78% 12.53% 23.56% 0.00% 13.16% -
ROE 0.09% -5.88% 2.67% 3.55% 7.15% -1.62% 3.03% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 119.68 90.85 89.17 71.07 73.80 55.45 53.23 14.45%
EPS 0.25 -14.10 7.84 8.90 17.38 -3.68 7.01 -42.61%
DPS 7.50 1.00 3.00 2.00 1.50 1.00 2.50 20.08%
NAPS 2.90 2.41 2.93 2.51 2.43 2.27 2.31 3.86%
Adjusted Per Share Value based on latest NOSH - 477,384
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 114.85 88.00 86.92 69.26 71.89 54.07 51.86 14.16%
EPS 0.24 -13.73 7.64 8.68 16.93 -3.59 6.83 -42.75%
DPS 7.20 0.97 2.92 1.95 1.46 0.97 2.44 19.75%
NAPS 2.7831 2.3344 2.8562 2.4463 2.3672 2.2132 2.2509 3.59%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.38 0.87 1.95 2.15 1.18 1.23 0.85 -
P/RPS 1.15 0.96 2.19 3.03 1.60 2.22 1.60 -5.35%
P/EPS 550.12 -6.14 24.90 24.15 6.79 -33.42 12.13 88.78%
EY 0.18 -16.30 4.02 4.14 14.73 -2.99 8.24 -47.11%
DY 5.43 1.15 1.54 0.93 1.27 0.81 2.94 10.76%
P/NAPS 0.48 0.36 0.67 0.86 0.49 0.54 0.37 4.43%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 24/02/06 25/02/05 26/02/04 28/02/03 26/02/02 23/02/01 -
Price 1.87 1.03 2.06 2.31 1.02 1.27 0.88 -
P/RPS 1.56 1.13 2.31 3.25 1.38 2.29 1.65 -0.93%
P/EPS 745.46 -7.26 26.30 25.95 5.87 -34.51 12.56 97.44%
EY 0.13 -13.77 3.80 3.85 17.04 -2.90 7.96 -49.61%
DY 4.01 0.97 1.46 0.87 1.47 0.79 2.84 5.91%
P/NAPS 0.64 0.43 0.70 0.92 0.42 0.56 0.38 9.07%

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