[BRDB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -8.38%
YoY- -33.41%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 632,497 494,067 410,955 396,785 356,359 291,297 254,126 16.40%
PBT 25,563 -49,287 26,990 76,507 48,493 10,861 50,672 -10.77%
Tax -2,306 -5,299 -24,380 -30,517 20,573 -17,857 -5,168 -12.57%
NP 23,257 -54,586 2,610 45,990 69,066 -6,996 45,504 -10.57%
-
NP to SH 24,078 -50,991 2,563 45,990 69,066 -6,996 29,124 -3.11%
-
Tax Rate 9.02% - 90.33% 39.89% -42.42% 164.41% 10.20% -
Total Cost 609,240 548,653 408,345 350,795 287,293 298,293 208,622 19.54%
-
Net Worth 1,390,394 1,389,640 1,216,031 1,218,210 1,176,556 952,400 952,268 6.50%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 35,500 4,726 14,268 9,547 7,148 4,765 7,145 30.61%
Div Payout % 147.44% 0.00% 556.70% 20.76% 10.35% 0.00% 24.53% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,390,394 1,389,640 1,216,031 1,218,210 1,176,556 952,400 952,268 6.50%
NOSH 477,798 477,539 476,875 475,863 476,338 476,200 476,134 0.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.68% -11.05% 0.64% 11.59% 19.38% -2.40% 17.91% -
ROE 1.73% -3.67% 0.21% 3.78% 5.87% -0.73% 3.06% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 132.38 103.46 86.18 83.38 74.81 61.17 53.37 16.33%
EPS 5.04 -10.68 0.54 9.66 14.50 -1.47 6.12 -3.18%
DPS 7.50 1.00 3.00 2.00 1.50 1.00 1.50 30.75%
NAPS 2.91 2.91 2.55 2.56 2.47 2.00 2.00 6.44%
Adjusted Per Share Value based on latest NOSH - 475,863
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 129.37 101.05 84.05 81.16 72.89 59.58 51.98 16.40%
EPS 4.92 -10.43 0.52 9.41 14.13 -1.43 5.96 -3.14%
DPS 7.26 0.97 2.92 1.95 1.46 0.97 1.46 30.63%
NAPS 2.8438 2.8423 2.4872 2.4917 2.4065 1.948 1.9477 6.50%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.56 1.26 1.50 2.18 1.43 1.42 0.83 -
P/RPS 2.69 1.22 1.74 2.61 1.91 2.32 1.56 9.50%
P/EPS 70.64 -11.80 279.09 22.56 9.86 -96.66 13.57 31.63%
EY 1.42 -8.47 0.36 4.43 10.14 -1.03 7.37 -23.99%
DY 2.11 0.79 2.00 0.92 1.05 0.70 1.81 2.58%
P/NAPS 1.22 0.43 0.59 0.85 0.58 0.71 0.42 19.44%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 28/08/06 30/08/05 20/08/04 25/08/03 15/08/02 23/07/01 -
Price 3.18 1.08 1.52 1.97 1.85 1.40 1.12 -
P/RPS 2.40 1.04 1.76 2.36 2.47 2.29 2.10 2.24%
P/EPS 63.10 -10.11 282.81 20.38 12.76 -95.29 18.31 22.88%
EY 1.58 -9.89 0.35 4.91 7.84 -1.05 5.46 -18.66%
DY 2.36 0.93 1.97 1.02 0.81 0.71 1.34 9.88%
P/NAPS 1.09 0.37 0.60 0.77 0.75 0.70 0.56 11.73%

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