[BRDB] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 70.4%
YoY- 362.87%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 231,188 208,105 145,395 150,432 108,073 122,035 90,283 16.94%
PBT 50,507 18,214 8,508 11,499 -538 25,057 24,290 12.96%
Tax -7,369 -4,916 -3,442 -4,231 -1,704 -11,828 -6,856 1.20%
NP 43,138 13,298 5,066 7,268 -2,242 13,229 17,434 16.28%
-
NP to SH 40,606 15,000 7,653 6,017 -2,289 13,229 17,434 15.11%
-
Tax Rate 14.59% 26.99% 40.46% 36.79% - 47.20% 28.23% -
Total Cost 188,050 194,807 140,329 143,164 110,315 108,806 72,849 17.10%
-
Net Worth 1,557,359 1,413,617 1,390,394 1,389,640 1,216,031 1,218,210 1,176,556 4.77%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,557,359 1,413,617 1,390,394 1,389,640 1,216,031 1,218,210 1,176,556 4.77%
NOSH 477,717 471,205 477,798 477,539 476,875 475,863 476,338 0.04%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 18.66% 6.39% 3.48% 4.83% -2.07% 10.84% 19.31% -
ROE 2.61% 1.06% 0.55% 0.43% -0.19% 1.09% 1.48% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 48.39 44.16 30.43 31.50 22.66 25.64 18.95 16.89%
EPS 8.50 3.10 1.60 1.26 -0.48 2.78 3.66 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.00 2.91 2.91 2.55 2.56 2.47 4.72%
Adjusted Per Share Value based on latest NOSH - 477,539
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 47.29 42.56 29.74 30.77 22.10 24.96 18.47 16.94%
EPS 8.31 3.07 1.57 1.23 -0.47 2.71 3.57 15.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1853 2.8913 2.8438 2.8423 2.4872 2.4917 2.4065 4.77%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.40 1.69 3.56 1.26 1.50 2.18 1.43 -
P/RPS 2.89 3.83 11.70 4.00 6.62 8.50 7.54 -14.75%
P/EPS 16.47 53.09 222.26 100.00 -312.50 78.42 39.07 -13.39%
EY 6.07 1.88 0.45 1.00 -0.32 1.28 2.56 15.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 1.22 0.43 0.59 0.85 0.58 -4.86%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 10/08/09 22/08/08 24/08/07 28/08/06 30/08/05 20/08/04 25/08/03 -
Price 1.60 1.51 3.18 1.08 1.52 1.97 1.85 -
P/RPS 3.31 3.42 10.45 3.43 6.71 7.68 9.76 -16.47%
P/EPS 18.82 47.43 198.54 85.71 -316.67 70.86 50.55 -15.17%
EY 5.31 2.11 0.50 1.17 -0.32 1.41 1.98 17.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 1.09 0.37 0.60 0.77 0.75 -6.84%

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