[BRDB] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -255.69%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 267,471 242,698 176,671 126,559 126,509 89,382 104,240 16.98%
PBT 59,356 28,503 23,310 -991 -9,801 12,104 20,193 19.66%
Tax -17,931 -12,607 -6,382 -7,227 -1,021 -9,125 -8,529 13.17%
NP 41,425 15,896 16,928 -8,218 -10,822 2,979 11,664 23.49%
-
NP to SH 40,918 17,010 15,414 -9,368 -9,210 2,979 11,664 23.24%
-
Tax Rate 30.21% 44.23% 27.38% - - 75.39% 42.24% -
Total Cost 226,046 226,802 159,743 134,777 137,331 86,403 92,576 16.02%
-
Net Worth 1,584,382 1,445,850 1,398,677 1,374,290 1,207,321 1,215,242 1,190,204 4.87%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,584,382 1,445,850 1,398,677 1,374,290 1,207,321 1,215,242 1,190,204 4.87%
NOSH 475,790 472,500 475,740 475,532 477,202 472,857 476,081 -0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.49% 6.55% 9.58% -6.49% -8.55% 3.33% 11.19% -
ROE 2.58% 1.18% 1.10% -0.68% -0.76% 0.25% 0.98% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 56.22 51.36 37.14 26.61 26.51 18.90 21.90 16.99%
EPS 8.60 3.60 3.24 -1.97 -1.93 0.63 2.45 23.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.06 2.94 2.89 2.53 2.57 2.50 4.88%
Adjusted Per Share Value based on latest NOSH - 475,532
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 54.71 49.64 36.14 25.89 25.88 18.28 21.32 16.99%
EPS 8.37 3.48 3.15 -1.92 -1.88 0.61 2.39 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2406 2.9573 2.8608 2.8109 2.4694 2.4856 2.4344 4.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.70 1.39 2.78 1.04 1.20 1.85 1.86 -
P/RPS 3.02 2.71 7.49 3.91 4.53 9.79 8.49 -15.81%
P/EPS 19.77 38.61 85.80 -52.79 -62.18 293.65 75.92 -20.07%
EY 5.06 2.59 1.17 -1.89 -1.61 0.34 1.32 25.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.95 0.36 0.47 0.72 0.74 -6.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 21/11/08 26/11/07 17/11/06 22/11/05 26/11/04 28/11/03 -
Price 1.54 1.12 3.24 1.10 0.87 2.09 2.00 -
P/RPS 2.74 2.18 8.72 4.13 3.28 11.06 9.13 -18.16%
P/EPS 17.91 31.11 100.00 -55.84 -45.08 331.75 81.63 -22.32%
EY 5.58 3.21 1.00 -1.79 -2.22 0.30 1.23 28.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 1.10 0.38 0.34 0.81 0.80 -8.80%

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