[BRDB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 10.58%
YoY- -14.11%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 513,058 391,973 328,086 304,974 262,464 223,120 207,235 16.30%
PBT 46,462 16,124 -7,536 58,758 52,305 43,702 52,078 -1.88%
Tax 80 -13,723 -8,760 -27,623 -16,054 -9,682 -9,580 -
NP 46,542 2,401 -16,296 31,135 36,251 34,020 42,498 1.52%
-
NP to SH 47,667 180 -15,822 31,135 36,251 34,020 42,498 1.93%
-
Tax Rate -0.17% 85.11% - 47.01% 30.69% 22.15% 18.40% -
Total Cost 466,516 389,572 344,382 273,839 226,213 189,100 164,737 18.93%
-
Net Worth 1,400,009 1,300,500 1,205,712 1,223,500 1,190,900 1,114,259 1,143,443 3.42%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,400,009 1,300,500 1,205,712 1,223,500 1,190,900 1,114,259 1,143,443 3.42%
NOSH 476,193 450,000 476,566 476,070 476,360 476,179 476,434 -0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.07% 0.61% -4.97% 10.21% 13.81% 15.25% 20.51% -
ROE 3.40% 0.01% -1.31% 2.54% 3.04% 3.05% 3.72% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 107.74 87.11 68.84 64.06 55.10 46.86 43.50 16.31%
EPS 10.01 0.04 -3.32 6.54 7.61 7.14 8.92 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.89 2.53 2.57 2.50 2.34 2.40 3.43%
Adjusted Per Share Value based on latest NOSH - 472,857
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 104.94 80.17 67.10 62.38 53.68 45.64 42.39 16.30%
EPS 9.75 0.04 -3.24 6.37 7.41 6.96 8.69 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8635 2.66 2.4661 2.5025 2.4358 2.279 2.3387 3.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.78 1.04 1.20 1.85 1.86 1.09 0.94 -
P/RPS 2.58 1.19 1.74 2.89 3.38 2.33 2.16 3.00%
P/EPS 27.77 2,600.00 -36.14 28.29 24.44 15.26 10.54 17.51%
EY 3.60 0.04 -2.77 3.54 4.09 6.55 9.49 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.36 0.47 0.72 0.74 0.47 0.39 15.98%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 17/11/06 22/11/05 26/11/04 28/11/03 21/11/02 24/10/01 -
Price 3.24 1.10 0.87 2.09 2.00 1.19 0.96 -
P/RPS 3.01 1.26 1.26 3.26 3.63 2.54 2.21 5.28%
P/EPS 32.37 2,750.00 -26.20 31.96 26.28 16.66 10.76 20.13%
EY 3.09 0.04 -3.82 3.13 3.81 6.00 9.29 -16.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.38 0.34 0.81 0.80 0.51 0.40 18.35%

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