[BRDB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -98.74%
YoY- 101.14%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 937,192 945,448 684,077 522,630 437,448 406,632 349,952 17.82%
PBT 174,162 105,225 61,949 21,498 -10,048 78,344 69,740 16.46%
Tax -51,590 -24,276 106 -18,297 -11,680 -36,830 -21,405 15.77%
NP 122,572 80,949 62,056 3,201 -21,728 41,513 48,334 16.76%
-
NP to SH 131,344 85,581 63,556 240 -21,096 41,513 48,334 18.11%
-
Tax Rate 29.62% 23.07% -0.17% 85.11% - 47.01% 30.69% -
Total Cost 814,620 864,498 622,021 519,429 459,176 365,118 301,617 17.99%
-
Net Worth 1,584,693 1,454,882 1,400,009 1,300,500 1,205,712 1,223,500 1,190,900 4.87%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,584,693 1,454,882 1,400,009 1,300,500 1,205,712 1,223,500 1,190,900 4.87%
NOSH 475,884 475,451 476,193 450,000 476,566 476,070 476,360 -0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.08% 8.56% 9.07% 0.61% -4.97% 10.21% 13.81% -
ROE 8.29% 5.88% 4.54% 0.02% -1.75% 3.39% 4.06% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 196.94 198.85 143.66 116.14 91.79 85.41 73.46 17.84%
EPS 27.60 18.00 13.35 0.05 -4.43 8.72 10.15 18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.06 2.94 2.89 2.53 2.57 2.50 4.88%
Adjusted Per Share Value based on latest NOSH - 475,532
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 191.69 193.38 139.92 106.90 89.47 83.17 71.58 17.82%
EPS 26.86 17.50 13.00 0.05 -4.31 8.49 9.89 18.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2412 2.9757 2.8635 2.66 2.4661 2.5025 2.4358 4.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.70 1.39 2.78 1.04 1.20 1.85 1.86 -
P/RPS 0.86 0.70 1.94 0.90 1.31 2.17 2.53 -16.44%
P/EPS 6.16 7.72 20.83 1,950.00 -27.11 21.22 18.33 -16.60%
EY 16.24 12.95 4.80 0.05 -3.69 4.71 5.46 19.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.95 0.36 0.47 0.72 0.74 -6.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 21/11/08 26/11/07 17/11/06 22/11/05 26/11/04 28/11/03 -
Price 1.54 1.12 3.24 1.10 0.87 2.09 2.00 -
P/RPS 0.78 0.56 2.26 0.95 0.95 2.45 2.72 -18.77%
P/EPS 5.58 6.22 24.28 2,062.50 -19.65 23.97 19.71 -18.95%
EY 17.92 16.07 4.12 0.05 -5.09 4.17 5.07 23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 1.10 0.38 0.34 0.81 0.80 -8.80%

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