[BRDB] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -69.13%
YoY- 27.19%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 151,361 231,188 208,105 145,395 150,432 108,073 122,035 3.65%
PBT 94,085 50,507 18,214 8,508 11,499 -538 25,057 24.65%
Tax -7,726 -7,369 -4,916 -3,442 -4,231 -1,704 -11,828 -6.84%
NP 86,359 43,138 13,298 5,066 7,268 -2,242 13,229 36.68%
-
NP to SH 84,155 40,606 15,000 7,653 6,017 -2,289 13,229 36.10%
-
Tax Rate 8.21% 14.59% 26.99% 40.46% 36.79% - 47.20% -
Total Cost 65,002 188,050 194,807 140,329 143,164 110,315 108,806 -8.22%
-
Net Worth 1,706,872 1,557,359 1,413,617 1,390,394 1,389,640 1,216,031 1,218,210 5.77%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,706,872 1,557,359 1,413,617 1,390,394 1,389,640 1,216,031 1,218,210 5.77%
NOSH 475,451 477,717 471,205 477,798 477,539 476,875 475,863 -0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 57.05% 18.66% 6.39% 3.48% 4.83% -2.07% 10.84% -
ROE 4.93% 2.61% 1.06% 0.55% 0.43% -0.19% 1.09% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 31.84 48.39 44.16 30.43 31.50 22.66 25.64 3.67%
EPS 17.70 8.50 3.10 1.60 1.26 -0.48 2.78 36.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 3.26 3.00 2.91 2.91 2.55 2.56 5.79%
Adjusted Per Share Value based on latest NOSH - 477,798
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.96 47.29 42.56 29.74 30.77 22.10 24.96 3.65%
EPS 17.21 8.31 3.07 1.57 1.23 -0.47 2.71 36.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4911 3.1853 2.8913 2.8438 2.8423 2.4872 2.4917 5.77%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.66 1.40 1.69 3.56 1.26 1.50 2.18 -
P/RPS 5.21 2.89 3.83 11.70 4.00 6.62 8.50 -7.83%
P/EPS 9.38 16.47 53.09 222.26 100.00 -312.50 78.42 -29.79%
EY 10.66 6.07 1.88 0.45 1.00 -0.32 1.28 42.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.56 1.22 0.43 0.59 0.85 -9.72%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 10/08/09 22/08/08 24/08/07 28/08/06 30/08/05 20/08/04 -
Price 2.41 1.60 1.51 3.18 1.08 1.52 1.97 -
P/RPS 7.57 3.31 3.42 10.45 3.43 6.71 7.68 -0.24%
P/EPS 13.62 18.82 47.43 198.54 85.71 -316.67 70.86 -24.02%
EY 7.34 5.31 2.11 0.50 1.17 -0.32 1.41 31.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.49 0.50 1.09 0.37 0.60 0.77 -2.29%

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