[BRDB] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -130.96%
YoY- -152.56%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 424,968 338,634 351,474 264,344 253,575 444,207 0.04%
PBT 71,379 61,966 59,388 914 59,403 165,244 0.88%
Tax -34,048 -19,545 23,410 -914 -26,026 -6,052 -1.80%
NP 37,331 42,421 82,798 0 33,377 159,192 1.53%
-
NP to SH 37,331 42,421 82,798 -17,542 33,377 159,192 1.53%
-
Tax Rate 47.70% 31.54% -39.42% 100.00% 43.81% 3.66% -
Total Cost 387,637 296,213 268,676 264,344 220,198 285,015 -0.32%
-
Net Worth 1,396,434 1,196,038 1,157,344 1,082,074 1,100,518 1,071,759 -0.27%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 14,297 9,530 7,144 4,766 11,910 11,908 -0.19%
Div Payout % 38.30% 22.47% 8.63% 0.00% 35.68% 7.48% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,396,434 1,196,038 1,157,344 1,082,074 1,100,518 1,071,759 -0.27%
NOSH 476,598 476,509 476,273 476,684 476,415 476,337 -0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.78% 12.53% 23.56% 0.00% 13.16% 35.84% -
ROE 2.67% 3.55% 7.15% -1.62% 3.03% 14.85% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 89.17 71.07 73.80 55.45 53.23 93.25 0.04%
EPS 7.84 8.90 17.38 -3.68 7.01 33.42 1.53%
DPS 3.00 2.00 1.50 1.00 2.50 2.50 -0.19%
NAPS 2.93 2.51 2.43 2.27 2.31 2.25 -0.27%
Adjusted Per Share Value based on latest NOSH - 476,507
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 86.92 69.26 71.89 54.07 51.86 90.86 0.04%
EPS 7.64 8.68 16.93 -3.59 6.83 32.56 1.53%
DPS 2.92 1.95 1.46 0.97 2.44 2.44 -0.18%
NAPS 2.8562 2.4463 2.3672 2.2132 2.2509 2.1921 -0.27%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.95 2.15 1.18 1.23 0.85 0.00 -
P/RPS 2.19 3.03 1.60 2.22 1.60 0.00 -100.00%
P/EPS 24.90 24.15 6.79 -33.42 12.13 0.00 -100.00%
EY 4.02 4.14 14.73 -2.99 8.24 0.00 -100.00%
DY 1.54 0.93 1.27 0.81 2.94 0.00 -100.00%
P/NAPS 0.67 0.86 0.49 0.54 0.37 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 25/02/05 26/02/04 28/02/03 26/02/02 23/02/01 29/02/00 -
Price 2.06 2.31 1.02 1.27 0.88 2.07 -
P/RPS 2.31 3.25 1.38 2.29 1.65 2.22 -0.04%
P/EPS 26.30 25.95 5.87 -34.51 12.56 6.19 -1.51%
EY 3.80 3.85 17.04 -2.90 7.96 16.14 1.53%
DY 1.46 0.87 1.47 0.79 2.84 1.21 -0.19%
P/NAPS 0.70 0.92 0.42 0.56 0.38 0.92 0.28%

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