[BRDB] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.29%
YoY- 147.22%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 812,680 975,672 793,696 632,497 494,067 410,955 396,785 12.68%
PBT 211,851 119,731 99,301 25,563 -49,287 26,990 76,507 18.49%
Tax -37,768 -20,717 -15,512 -2,306 -5,299 -24,380 -30,517 3.61%
NP 174,083 99,014 83,789 23,257 -54,586 2,610 45,990 24.82%
-
NP to SH 164,245 113,708 83,252 24,078 -50,991 2,563 45,990 23.62%
-
Tax Rate 17.83% 17.30% 15.62% 9.02% - 90.33% 39.89% -
Total Cost 638,597 876,658 709,907 609,240 548,653 408,345 350,795 10.49%
-
Net Worth 1,706,872 1,557,359 1,413,617 1,390,394 1,389,640 1,216,031 1,218,210 5.77%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 35,658 14,295 35,755 35,500 4,726 14,268 9,547 24.54%
Div Payout % 21.71% 12.57% 42.95% 147.44% 0.00% 556.70% 20.76% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,706,872 1,557,359 1,413,617 1,390,394 1,389,640 1,216,031 1,218,210 5.77%
NOSH 475,451 477,717 471,205 477,798 477,539 476,875 475,863 -0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 21.42% 10.15% 10.56% 3.68% -11.05% 0.64% 11.59% -
ROE 9.62% 7.30% 5.89% 1.73% -3.67% 0.21% 3.78% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 170.93 204.24 168.44 132.38 103.46 86.18 83.38 12.70%
EPS 34.55 23.80 17.67 5.04 -10.68 0.54 9.66 23.65%
DPS 7.50 3.00 7.50 7.50 1.00 3.00 2.00 24.63%
NAPS 3.59 3.26 3.00 2.91 2.91 2.55 2.56 5.79%
Adjusted Per Share Value based on latest NOSH - 477,798
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 166.22 199.56 162.34 129.37 101.05 84.05 81.16 12.68%
EPS 33.59 23.26 17.03 4.92 -10.43 0.52 9.41 23.61%
DPS 7.29 2.92 7.31 7.26 0.97 2.92 1.95 24.56%
NAPS 3.4911 3.1853 2.8913 2.8438 2.8423 2.4872 2.4917 5.77%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.66 1.40 1.69 3.56 1.26 1.50 2.18 -
P/RPS 0.97 0.69 1.00 2.69 1.22 1.74 2.61 -15.20%
P/EPS 4.81 5.88 9.57 70.64 -11.80 279.09 22.56 -22.69%
EY 20.81 17.00 10.45 1.42 -8.47 0.36 4.43 29.39%
DY 4.52 2.14 4.44 2.11 0.79 2.00 0.92 30.36%
P/NAPS 0.46 0.43 0.56 1.22 0.43 0.59 0.85 -9.72%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 10/08/09 22/08/08 24/08/07 28/08/06 30/08/05 20/08/04 -
Price 2.41 1.60 1.51 3.18 1.08 1.52 1.97 -
P/RPS 1.41 0.78 0.90 2.40 1.04 1.76 2.36 -8.22%
P/EPS 6.98 6.72 8.55 63.10 -10.11 282.81 20.38 -16.34%
EY 14.33 14.88 11.70 1.58 -9.89 0.35 4.91 19.53%
DY 3.11 1.87 4.97 2.36 0.93 1.97 1.02 20.40%
P/NAPS 0.67 0.49 0.50 1.09 0.37 0.60 0.77 -2.29%

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