[BRDB] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 279.83%
YoY- 107.25%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 170,148 198,897 151,361 231,188 208,105 145,395 150,432 2.07%
PBT 10,301 23,210 94,085 50,507 18,214 8,508 11,499 -1.81%
Tax -6,347 -3,994 -7,726 -7,369 -4,916 -3,442 -4,231 6.98%
NP 3,954 19,216 86,359 43,138 13,298 5,066 7,268 -9.63%
-
NP to SH 5,867 17,129 84,155 40,606 15,000 7,653 6,017 -0.41%
-
Tax Rate 61.62% 17.21% 8.21% 14.59% 26.99% 40.46% 36.79% -
Total Cost 166,194 179,681 65,002 188,050 194,807 140,329 143,164 2.51%
-
Net Worth 1,818,769 1,747,157 1,706,872 1,557,359 1,413,617 1,390,394 1,389,640 4.58%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,818,769 1,747,157 1,706,872 1,557,359 1,413,617 1,390,394 1,389,640 4.58%
NOSH 488,916 489,399 475,451 477,717 471,205 477,798 477,539 0.39%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.32% 9.66% 57.05% 18.66% 6.39% 3.48% 4.83% -
ROE 0.32% 0.98% 4.93% 2.61% 1.06% 0.55% 0.43% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.80 40.64 31.84 48.39 44.16 30.43 31.50 1.67%
EPS 1.20 3.50 17.70 8.50 3.10 1.60 1.26 -0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.57 3.59 3.26 3.00 2.91 2.91 4.17%
Adjusted Per Share Value based on latest NOSH - 475,451
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.80 40.68 30.96 47.29 42.56 29.74 30.77 2.07%
EPS 1.20 3.50 17.21 8.31 3.07 1.57 1.23 -0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.5735 3.4911 3.1853 2.8913 2.8438 2.8423 4.58%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.35 1.98 1.66 1.40 1.69 3.56 1.26 -
P/RPS 6.75 4.87 5.21 2.89 3.83 11.70 4.00 9.10%
P/EPS 195.83 56.57 9.38 16.47 53.09 222.26 100.00 11.84%
EY 0.51 1.77 10.66 6.07 1.88 0.45 1.00 -10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.46 0.43 0.56 1.22 0.43 6.56%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 23/08/11 27/08/10 10/08/09 22/08/08 24/08/07 28/08/06 -
Price 2.54 2.34 2.41 1.60 1.51 3.18 1.08 -
P/RPS 7.30 5.76 7.57 3.31 3.42 10.45 3.43 13.40%
P/EPS 211.67 66.86 13.62 18.82 47.43 198.54 85.71 16.24%
EY 0.47 1.50 7.34 5.31 2.11 0.50 1.17 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.67 0.49 0.50 1.09 0.37 10.66%

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