[BRDB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -47.1%
YoY- -87.35%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 169,550 102,144 119,994 76,170 128,344 57,109 60,239 18.81%
PBT 3,402 -56,601 12,621 9,660 15,686 -51,164 -9,002 -
Tax -1,886 2,218 -6,425 -3,490 33,092 51,164 9,002 -
NP 1,516 -54,383 6,196 6,170 48,778 0 0 -
-
NP to SH 998 -51,329 6,196 6,170 48,778 -60,040 -16,380 -
-
Tax Rate 55.44% - 50.91% 36.13% -210.97% - - -
Total Cost 168,034 156,527 113,798 70,000 79,566 57,109 60,239 18.63%
-
Net Worth 1,372,666 1,295,046 1,227,063 1,198,235 953,175 1,081,672 1,100,394 3.75%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 35,500 4,726 14,268 9,547 7,148 4,765 7,145 30.61%
Div Payout % 3,557.11% 0.00% 230.28% 154.74% 14.66% 0.00% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,372,666 1,295,046 1,227,063 1,198,235 953,175 1,081,672 1,100,394 3.75%
NOSH 473,333 472,644 475,606 477,384 476,587 476,507 476,361 -0.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.89% -53.24% 5.16% 8.10% 38.01% 0.00% 0.00% -
ROE 0.07% -3.96% 0.50% 0.51% 5.12% -5.55% -1.49% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 35.82 21.61 25.23 15.96 26.93 11.98 12.65 18.93%
EPS 0.21 -10.77 1.30 1.30 10.24 -12.60 -3.44 -
DPS 7.50 1.00 3.00 2.00 1.50 1.00 1.50 30.75%
NAPS 2.90 2.74 2.58 2.51 2.00 2.27 2.31 3.86%
Adjusted Per Share Value based on latest NOSH - 477,384
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.68 20.89 24.54 15.58 26.25 11.68 12.32 18.81%
EPS 0.20 -10.50 1.27 1.26 9.98 -12.28 -3.35 -
DPS 7.26 0.97 2.92 1.95 1.46 0.97 1.46 30.63%
NAPS 2.8076 2.6488 2.5098 2.4508 1.9496 2.2124 2.2507 3.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.38 0.87 1.95 2.15 1.18 1.23 0.85 -
P/RPS 3.85 4.03 7.73 13.47 4.38 10.26 6.72 -8.86%
P/EPS 654.51 -8.01 149.68 166.35 11.53 -9.76 -24.72 -
EY 0.15 -12.48 0.67 0.60 8.67 -10.24 -4.05 -
DY 5.43 1.15 1.54 0.93 1.27 0.81 1.76 20.64%
P/NAPS 0.48 0.32 0.76 0.86 0.59 0.54 0.37 4.43%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 24/02/06 25/02/05 26/02/04 28/02/03 26/02/02 23/02/01 -
Price 1.87 1.03 2.06 2.31 1.02 1.27 0.88 -
P/RPS 5.22 4.77 8.16 14.48 3.79 10.60 6.96 -4.67%
P/EPS 886.91 -9.48 158.13 178.73 9.97 -10.08 -25.59 -
EY 0.11 -10.54 0.63 0.56 10.03 -9.92 -3.91 -
DY 4.01 0.97 1.46 0.87 1.47 0.79 1.70 15.36%
P/NAPS 0.64 0.38 0.80 0.92 0.51 0.56 0.38 9.07%

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