[BRDB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -6.37%
YoY- 1087.22%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 494,067 410,955 396,785 356,359 291,297 254,126 344,396 6.19%
PBT -49,287 26,990 76,507 48,493 10,861 50,672 115,092 -
Tax -5,299 -24,380 -30,517 20,573 -17,857 -5,168 -18,083 -18.49%
NP -54,586 2,610 45,990 69,066 -6,996 45,504 97,009 -
-
NP to SH -50,991 2,563 45,990 69,066 -6,996 29,124 97,009 -
-
Tax Rate - 90.33% 39.89% -42.42% 164.41% 10.20% 15.71% -
Total Cost 548,653 408,345 350,795 287,293 298,293 208,622 247,387 14.18%
-
Net Worth 1,389,640 1,216,031 1,218,210 1,176,556 952,400 952,268 1,100,647 3.96%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,726 14,268 9,547 7,148 4,765 7,145 11,909 -14.26%
Div Payout % 0.00% 556.70% 20.76% 10.35% 0.00% 24.53% 12.28% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,389,640 1,216,031 1,218,210 1,176,556 952,400 952,268 1,100,647 3.96%
NOSH 477,539 476,875 475,863 476,338 476,200 476,134 476,470 0.03%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -11.05% 0.64% 11.59% 19.38% -2.40% 17.91% 28.17% -
ROE -3.67% 0.21% 3.78% 5.87% -0.73% 3.06% 8.81% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 103.46 86.18 83.38 74.81 61.17 53.37 72.28 6.15%
EPS -10.68 0.54 9.66 14.50 -1.47 6.12 20.36 -
DPS 1.00 3.00 2.00 1.50 1.00 1.50 2.50 -14.15%
NAPS 2.91 2.55 2.56 2.47 2.00 2.00 2.31 3.92%
Adjusted Per Share Value based on latest NOSH - 476,338
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 101.05 84.05 81.16 72.89 59.58 51.98 70.44 6.19%
EPS -10.43 0.52 9.41 14.13 -1.43 5.96 19.84 -
DPS 0.97 2.92 1.95 1.46 0.97 1.46 2.44 -14.24%
NAPS 2.8423 2.4872 2.4917 2.4065 1.948 1.9477 2.2512 3.96%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.26 1.50 2.18 1.43 1.42 0.83 1.68 -
P/RPS 1.22 1.74 2.61 1.91 2.32 1.56 2.32 -10.15%
P/EPS -11.80 279.09 22.56 9.86 -96.66 13.57 8.25 -
EY -8.47 0.36 4.43 10.14 -1.03 7.37 12.12 -
DY 0.79 2.00 0.92 1.05 0.70 1.81 1.49 -10.03%
P/NAPS 0.43 0.59 0.85 0.58 0.71 0.42 0.73 -8.43%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 20/08/04 25/08/03 15/08/02 23/07/01 28/08/00 -
Price 1.08 1.52 1.97 1.85 1.40 1.12 1.66 -
P/RPS 1.04 1.76 2.36 2.47 2.29 2.10 2.30 -12.38%
P/EPS -10.11 282.81 20.38 12.76 -95.29 18.31 8.15 -
EY -9.89 0.35 4.91 7.84 -1.05 5.46 12.27 -
DY 0.93 1.97 1.02 0.81 0.71 1.34 1.51 -7.75%
P/NAPS 0.37 0.60 0.77 0.75 0.70 0.56 0.72 -10.49%

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