[BRDB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -42.88%
YoY- 196.73%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 620,168 548,740 759,216 816,940 1,033,132 763,972 459,928 5.10%
PBT 69,968 31,272 133,252 83,036 128,808 58,576 22,464 20.82%
Tax -23,084 -16,632 -31,292 -53,572 -9,928 40,996 -9,060 16.85%
NP 46,884 14,640 101,960 29,464 118,880 99,572 13,404 23.18%
-
NP to SH 50,492 17,016 88,624 67,936 124,620 99,180 14,124 23.63%
-
Tax Rate 32.99% 53.18% 23.48% 64.52% 7.71% -69.99% 40.33% -
Total Cost 573,284 534,100 657,256 787,476 914,252 664,400 446,524 4.24%
-
Net Worth 1,801,205 1,668,513 1,612,202 1,495,535 1,519,405 1,404,154 1,388,541 4.42%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,801,205 1,668,513 1,612,202 1,495,535 1,519,405 1,404,154 1,388,541 4.42%
NOSH 485,500 472,666 471,404 471,777 479,307 475,984 477,162 0.28%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.56% 2.67% 13.43% 3.61% 11.51% 13.03% 2.91% -
ROE 2.80% 1.02% 5.50% 4.54% 8.20% 7.06% 1.02% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 127.74 116.09 161.05 173.16 215.55 160.50 96.39 4.80%
EPS 10.40 3.60 18.80 14.40 26.00 20.80 2.96 23.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.53 3.42 3.17 3.17 2.95 2.91 4.12%
Adjusted Per Share Value based on latest NOSH - 485,500
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 126.85 112.24 155.29 167.09 211.31 156.26 94.07 5.10%
EPS 10.33 3.48 18.13 13.90 25.49 20.29 2.89 23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6841 3.4127 3.2975 3.0589 3.1077 2.872 2.84 4.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.31 2.19 2.01 1.02 2.02 1.92 1.21 -
P/RPS 1.81 1.89 1.25 0.59 0.94 1.20 1.26 6.21%
P/EPS 22.21 60.83 10.69 7.08 7.77 9.21 40.88 -9.66%
EY 4.50 1.64 9.35 14.12 12.87 10.85 2.45 10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.59 0.32 0.64 0.65 0.42 6.70%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 24/05/11 19/05/10 22/05/09 23/05/08 25/05/07 26/05/06 -
Price 2.28 2.10 1.62 1.37 2.13 2.45 1.24 -
P/RPS 1.78 1.81 1.01 0.79 0.99 1.53 1.29 5.50%
P/EPS 21.92 58.33 8.62 9.51 8.19 11.76 41.89 -10.22%
EY 4.56 1.71 11.60 10.51 12.21 8.50 2.39 11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.47 0.43 0.67 0.83 0.43 5.99%

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