[BRDB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.7%
YoY- 6.56%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 522,630 437,448 406,632 349,952 297,493 276,313 257,781 12.49%
PBT 21,498 -10,048 78,344 69,740 58,269 69,437 86,921 -20.76%
Tax -18,297 -11,680 -36,830 -21,405 -12,909 -12,773 -23,656 -4.18%
NP 3,201 -21,728 41,513 48,334 45,360 56,664 63,265 -39.16%
-
NP to SH 240 -21,096 41,513 48,334 45,360 56,664 63,265 -60.49%
-
Tax Rate 85.11% - 47.01% 30.69% 22.15% 18.40% 27.22% -
Total Cost 519,429 459,176 365,118 301,617 252,133 219,649 194,516 17.77%
-
Net Worth 1,300,500 1,205,712 1,223,500 1,190,900 1,114,259 1,143,443 1,119,529 2.52%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - 6,351 -
Div Payout % - - - - - - 10.04% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,300,500 1,205,712 1,223,500 1,190,900 1,114,259 1,143,443 1,119,529 2.52%
NOSH 450,000 476,566 476,070 476,360 476,179 476,434 476,395 -0.94%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.61% -4.97% 10.21% 13.81% 15.25% 20.51% 24.54% -
ROE 0.02% -1.75% 3.39% 4.06% 4.07% 4.96% 5.65% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.14 91.79 85.41 73.46 62.48 58.00 54.11 13.56%
EPS 0.05 -4.43 8.72 10.15 9.52 11.89 13.28 -60.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 2.89 2.53 2.57 2.50 2.34 2.40 2.35 3.50%
Adjusted Per Share Value based on latest NOSH - 476,081
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 106.90 89.47 83.17 71.58 60.85 56.52 52.73 12.49%
EPS 0.05 -4.31 8.49 9.89 9.28 11.59 12.94 -60.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
NAPS 2.66 2.4661 2.5025 2.4358 2.279 2.3387 2.2898 2.52%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.04 1.20 1.85 1.86 1.09 0.94 1.47 -
P/RPS 0.90 1.31 2.17 2.53 1.74 1.62 2.72 -16.82%
P/EPS 1,950.00 -27.11 21.22 18.33 11.44 7.90 11.07 136.67%
EY 0.05 -3.69 4.71 5.46 8.74 12.65 9.03 -57.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
P/NAPS 0.36 0.47 0.72 0.74 0.47 0.39 0.63 -8.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 22/11/05 26/11/04 28/11/03 21/11/02 24/10/01 24/11/00 -
Price 1.10 0.87 2.09 2.00 1.19 0.96 1.16 -
P/RPS 0.95 0.95 2.45 2.72 1.90 1.66 2.14 -12.65%
P/EPS 2,062.50 -19.65 23.97 19.71 12.49 8.07 8.73 148.53%
EY 0.05 -5.09 4.17 5.07 8.00 12.39 11.45 -59.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.15 -
P/NAPS 0.38 0.34 0.81 0.80 0.51 0.40 0.49 -4.14%

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