[BRDB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 71.88%
YoY- -30.26%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 530,828 403,156 431,184 316,448 306,186 250,758 249,656 13.39%
PBT 34,228 4,528 93,308 64,222 86,012 70,440 82,144 -13.57%
Tax -12,992 -15,480 -36,996 -15,050 -15,504 -13,784 -20,888 -7.60%
NP 21,236 -10,952 56,312 49,172 70,508 56,656 61,256 -16.17%
-
NP to SH 19,094 -13,226 56,312 49,172 70,508 56,656 61,256 -17.65%
-
Tax Rate 37.96% 341.87% 39.65% 23.43% 18.03% 19.57% 25.43% -
Total Cost 509,592 414,108 374,872 267,276 235,678 194,102 188,400 18.02%
-
Net Worth 1,389,088 1,213,176 1,219,616 1,176,888 1,114,788 951,933 1,100,321 3.95%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 9,526 -
Div Payout % - - - - - - 15.55% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,389,088 1,213,176 1,219,616 1,176,888 1,114,788 951,933 1,100,321 3.95%
NOSH 477,350 475,755 476,412 476,472 476,405 475,966 476,329 0.03%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.00% -2.72% 13.06% 15.54% 23.03% 22.59% 24.54% -
ROE 1.37% -1.09% 4.62% 4.18% 6.32% 5.95% 5.57% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 111.20 84.74 90.51 66.41 64.27 52.68 52.41 13.35%
EPS 4.00 -2.78 11.82 10.32 14.80 11.90 12.86 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.91 2.55 2.56 2.47 2.34 2.00 2.31 3.92%
Adjusted Per Share Value based on latest NOSH - 476,338
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 108.57 82.46 88.19 64.72 62.63 51.29 51.06 13.39%
EPS 3.91 -2.71 11.52 10.06 14.42 11.59 12.53 -17.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
NAPS 2.8412 2.4814 2.4945 2.4071 2.2801 1.947 2.2505 3.95%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.26 1.50 2.18 1.43 1.42 0.83 1.68 -
P/RPS 1.13 1.77 2.41 2.15 2.21 1.58 3.21 -15.96%
P/EPS 31.50 -53.96 18.44 13.86 9.59 6.97 13.06 15.79%
EY 3.17 -1.85 5.42 7.22 10.42 14.34 7.65 -13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
P/NAPS 0.43 0.59 0.85 0.58 0.61 0.42 0.73 -8.43%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 20/08/04 25/08/03 15/08/02 23/07/01 28/08/00 -
Price 1.08 1.52 1.97 1.85 1.40 1.12 1.66 -
P/RPS 0.97 1.79 2.18 2.79 2.18 2.13 3.17 -17.90%
P/EPS 27.00 -54.68 16.67 17.93 9.46 9.41 12.91 13.07%
EY 3.70 -1.83 6.00 5.58 10.57 10.63 7.75 -11.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 0.37 0.60 0.77 0.75 0.60 0.56 0.72 -10.49%

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