[BRDB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 110.65%
YoY- 101.94%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 204,044 297,551 150,637 169,550 102,144 119,994 76,170 17.83%
PBT 25,097 19,962 25,575 3,402 -56,601 12,621 9,660 17.23%
Tax -4,288 12,652 -1,732 -1,886 2,218 -6,425 -3,490 3.48%
NP 20,809 32,614 23,843 1,516 -54,383 6,196 6,170 22.43%
-
NP to SH 17,016 39,108 21,683 998 -51,329 6,196 6,170 18.40%
-
Tax Rate 17.09% -63.38% 6.77% 55.44% - 50.91% 36.13% -
Total Cost 183,235 264,937 126,794 168,034 156,527 113,798 70,000 17.37%
-
Net Worth 1,597,493 1,429,548 1,420,682 1,372,666 1,295,046 1,227,063 1,198,235 4.90%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 35,658 14,295 35,755 35,500 4,726 14,268 9,547 24.53%
Div Payout % 209.56% 36.55% 164.90% 3,557.11% 0.00% 230.28% 154.74% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,597,493 1,429,548 1,420,682 1,372,666 1,295,046 1,227,063 1,198,235 4.90%
NOSH 475,444 476,516 476,739 473,333 472,644 475,606 477,384 -0.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.20% 10.96% 15.83% 0.89% -53.24% 5.16% 8.10% -
ROE 1.07% 2.74% 1.53% 0.07% -3.96% 0.50% 0.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 42.92 62.44 31.60 35.82 21.61 25.23 15.96 17.90%
EPS 3.60 8.20 4.60 0.21 -10.77 1.30 1.30 18.48%
DPS 7.50 3.00 7.50 7.50 1.00 3.00 2.00 24.61%
NAPS 3.36 3.00 2.98 2.90 2.74 2.58 2.51 4.97%
Adjusted Per Share Value based on latest NOSH - 473,333
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 41.73 60.86 30.81 34.68 20.89 24.54 15.58 17.82%
EPS 3.48 8.00 4.43 0.20 -10.50 1.27 1.26 18.43%
DPS 7.29 2.92 7.31 7.26 0.97 2.92 1.95 24.55%
NAPS 3.2674 2.9239 2.9058 2.8076 2.6488 2.5098 2.4508 4.90%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.58 1.02 3.18 1.38 0.87 1.95 2.15 -
P/RPS 3.68 1.63 10.06 3.85 4.03 7.73 13.47 -19.43%
P/EPS 44.15 12.43 69.92 654.51 -8.01 149.68 166.35 -19.81%
EY 2.27 8.05 1.43 0.15 -12.48 0.67 0.60 24.80%
DY 4.75 2.94 2.36 5.43 1.15 1.54 0.93 31.19%
P/NAPS 0.47 0.34 1.07 0.48 0.32 0.76 0.86 -9.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 20/02/09 19/02/08 26/02/07 24/02/06 25/02/05 26/02/04 -
Price 1.82 1.06 2.06 1.87 1.03 2.06 2.31 -
P/RPS 4.24 1.70 6.52 5.22 4.77 8.16 14.48 -18.49%
P/EPS 50.85 12.92 45.29 886.91 -9.48 158.13 178.73 -18.88%
EY 1.97 7.74 2.21 0.11 -10.54 0.63 0.56 23.30%
DY 4.12 2.83 3.64 4.01 0.97 1.46 0.87 29.55%
P/NAPS 0.54 0.35 0.69 0.64 0.38 0.80 0.92 -8.48%

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