[BRDB] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 243.76%
YoY- -30.26%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 265,414 201,578 215,592 158,224 153,093 125,379 124,828 13.39%
PBT 17,114 2,264 46,654 32,111 43,006 35,220 41,072 -13.57%
Tax -6,496 -7,740 -18,498 -7,525 -7,752 -6,892 -10,444 -7.60%
NP 10,618 -5,476 28,156 24,586 35,254 28,328 30,628 -16.17%
-
NP to SH 9,547 -6,613 28,156 24,586 35,254 28,328 30,628 -17.65%
-
Tax Rate 37.96% 341.87% 39.65% 23.43% 18.03% 19.57% 25.43% -
Total Cost 254,796 207,054 187,436 133,638 117,839 97,051 94,200 18.02%
-
Net Worth 1,389,088 1,213,176 1,219,616 1,176,888 1,114,788 951,933 1,100,321 3.95%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 4,763 -
Div Payout % - - - - - - 15.55% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,389,088 1,213,176 1,219,616 1,176,888 1,114,788 951,933 1,100,321 3.95%
NOSH 477,350 475,755 476,412 476,472 476,405 475,966 476,329 0.03%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.00% -2.72% 13.06% 15.54% 23.03% 22.59% 24.54% -
ROE 0.69% -0.55% 2.31% 2.09% 3.16% 2.98% 2.78% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 55.60 42.37 45.25 33.21 32.14 26.34 26.21 13.34%
EPS 2.00 -1.39 5.91 5.16 7.40 5.95 6.43 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.91 2.55 2.56 2.47 2.34 2.00 2.31 3.92%
Adjusted Per Share Value based on latest NOSH - 476,338
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 54.29 41.23 44.10 32.36 31.31 25.64 25.53 13.39%
EPS 1.95 -1.35 5.76 5.03 7.21 5.79 6.26 -17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
NAPS 2.8412 2.4814 2.4945 2.4071 2.2801 1.947 2.2505 3.95%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.26 1.50 2.18 1.43 1.42 0.83 1.68 -
P/RPS 2.27 3.54 4.82 4.31 4.42 3.15 6.41 -15.88%
P/EPS 63.00 -107.91 36.89 27.71 19.19 13.95 26.13 15.79%
EY 1.59 -0.93 2.71 3.61 5.21 7.17 3.83 -13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
P/NAPS 0.43 0.59 0.85 0.58 0.61 0.42 0.73 -8.43%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 20/08/04 25/08/03 15/08/02 23/07/01 28/08/00 -
Price 1.08 1.52 1.97 1.85 1.40 1.12 1.66 -
P/RPS 1.94 3.59 4.35 5.57 4.36 4.25 6.33 -17.88%
P/EPS 54.00 -109.35 33.33 35.85 18.92 18.82 25.82 13.07%
EY 1.85 -0.91 3.00 2.79 5.29 5.31 3.87 -11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
P/NAPS 0.37 0.60 0.77 0.75 0.60 0.56 0.72 -10.49%

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