[BRDB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 35.19%
YoY- 244.37%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 870,846 932,776 672,776 530,828 403,156 431,184 316,448 18.36%
PBT 142,532 100,832 46,304 34,228 4,528 93,308 64,222 14.19%
Tax -41,524 -14,796 13,614 -12,992 -15,480 -36,996 -15,050 18.41%
NP 101,008 86,036 59,918 21,236 -10,952 56,312 49,172 12.73%
-
NP to SH 115,180 92,310 64,898 19,094 -13,226 56,312 49,172 15.22%
-
Tax Rate 29.13% 14.67% -29.40% 37.96% 341.87% 39.65% 23.43% -
Total Cost 769,838 846,740 612,858 509,592 414,108 374,872 267,276 19.26%
-
Net Worth 1,551,598 1,429,575 1,386,354 1,389,088 1,213,176 1,219,616 1,176,888 4.71%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,551,598 1,429,575 1,386,354 1,389,088 1,213,176 1,219,616 1,176,888 4.71%
NOSH 475,950 476,525 476,410 477,350 475,755 476,412 476,472 -0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 11.60% 9.22% 8.91% 4.00% -2.72% 13.06% 15.54% -
ROE 7.42% 6.46% 4.68% 1.37% -1.09% 4.62% 4.18% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 182.97 195.75 141.22 111.20 84.74 90.51 66.41 18.38%
EPS 24.20 19.40 13.60 4.00 -2.78 11.82 10.32 15.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.00 2.91 2.91 2.55 2.56 2.47 4.72%
Adjusted Per Share Value based on latest NOSH - 477,539
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 178.12 190.78 137.61 108.57 82.46 88.19 64.72 18.36%
EPS 23.56 18.88 13.27 3.91 -2.71 11.52 10.06 15.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1735 2.924 2.8356 2.8412 2.4814 2.4945 2.4071 4.71%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.40 1.69 3.56 1.26 1.50 2.18 1.43 -
P/RPS 0.77 0.86 2.52 1.13 1.77 2.41 2.15 -15.71%
P/EPS 5.79 8.72 26.13 31.50 -53.96 18.44 13.86 -13.52%
EY 17.29 11.46 3.83 3.17 -1.85 5.42 7.22 15.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 1.22 0.43 0.59 0.85 0.58 -4.86%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 10/08/09 22/08/08 24/08/07 28/08/06 30/08/05 20/08/04 25/08/03 -
Price 1.60 1.51 3.18 1.08 1.52 1.97 1.85 -
P/RPS 0.87 0.77 2.25 0.97 1.79 2.18 2.79 -17.63%
P/EPS 6.61 7.79 23.34 27.00 -54.68 16.67 17.93 -15.30%
EY 15.13 12.83 4.28 3.70 -1.83 6.00 5.58 18.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 1.09 0.37 0.60 0.77 0.75 -6.84%

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