[BRDB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -5.69%
YoY- 14.52%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 672,776 530,828 403,156 431,184 316,448 306,186 250,758 17.87%
PBT 46,304 34,228 4,528 93,308 64,222 86,012 70,440 -6.75%
Tax 13,614 -12,992 -15,480 -36,996 -15,050 -15,504 -13,784 -
NP 59,918 21,236 -10,952 56,312 49,172 70,508 56,656 0.93%
-
NP to SH 64,898 19,094 -13,226 56,312 49,172 70,508 56,656 2.28%
-
Tax Rate -29.40% 37.96% 341.87% 39.65% 23.43% 18.03% 19.57% -
Total Cost 612,858 509,592 414,108 374,872 267,276 235,678 194,102 21.11%
-
Net Worth 1,386,354 1,389,088 1,213,176 1,219,616 1,176,888 1,114,788 951,933 6.46%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,386,354 1,389,088 1,213,176 1,219,616 1,176,888 1,114,788 951,933 6.46%
NOSH 476,410 477,350 475,755 476,412 476,472 476,405 475,966 0.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.91% 4.00% -2.72% 13.06% 15.54% 23.03% 22.59% -
ROE 4.68% 1.37% -1.09% 4.62% 4.18% 6.32% 5.95% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 141.22 111.20 84.74 90.51 66.41 64.27 52.68 17.85%
EPS 13.60 4.00 -2.78 11.82 10.32 14.80 11.90 2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.91 2.55 2.56 2.47 2.34 2.00 6.44%
Adjusted Per Share Value based on latest NOSH - 475,863
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 137.61 108.57 82.46 88.19 64.72 62.63 51.29 17.87%
EPS 13.27 3.91 -2.71 11.52 10.06 14.42 11.59 2.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8356 2.8412 2.4814 2.4945 2.4071 2.2801 1.947 6.46%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.56 1.26 1.50 2.18 1.43 1.42 0.83 -
P/RPS 2.52 1.13 1.77 2.41 2.15 2.21 1.58 8.08%
P/EPS 26.13 31.50 -53.96 18.44 13.86 9.59 6.97 24.62%
EY 3.83 3.17 -1.85 5.42 7.22 10.42 14.34 -19.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.43 0.59 0.85 0.58 0.61 0.42 19.44%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 28/08/06 30/08/05 20/08/04 25/08/03 15/08/02 23/07/01 -
Price 3.18 1.08 1.52 1.97 1.85 1.40 1.12 -
P/RPS 2.25 0.97 1.79 2.18 2.79 2.18 2.13 0.91%
P/EPS 23.34 27.00 -54.68 16.67 17.93 9.46 9.41 16.33%
EY 4.28 3.70 -1.83 6.00 5.58 10.57 10.63 -14.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.37 0.60 0.77 0.75 0.60 0.56 11.73%

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