[BRDB] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[BRDB] BANDAR RAYA DEVELOPMENTS BHD

Announcement Date

27-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 36.08%

YoY- 44.44%

Quarter Report

BRDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	659,186	622,302	812,680	975,672	793,696	632,497	494,067	4.91%
YoY %	5.93%	-23.43%	-16.71%	22.93%	25.49%	28.02%	-	-
Horiz. %	133.42%	125.95%	164.49%	197.48%	160.65%	128.02%	100.00%	-
PBT	82,364	59,665	211,851	119,731	99,301	25,563	-49,287	-
YoY %	38.04%	-71.84%	76.94%	20.57%	288.46%	151.87%	-	-
Horiz. %	-167.11%	-121.06%	-429.83%	-242.93%	-201.48%	-51.87%	100.00%	-
Tax	660	-11,859	-37,768	-20,717	-15,512	-2,306	-5,299	-
YoY %	105.57%	68.60%	-82.30%	-33.55%	-572.68%	56.48%	-	-
Horiz. %	-12.46%	223.80%	712.74%	390.96%	292.73%	43.52%	100.00%	-
NP	83,024	47,806	174,083	99,014	83,789	23,257	-54,586	-
YoY %	73.67%	-72.54%	75.82%	18.17%	260.27%	142.61%	-	-
Horiz. %	-152.10%	-87.58%	-318.92%	-181.39%	-153.50%	-42.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,497	46,343	164,245	113,708	83,252	24,078	-50,991	-
YoY %	84.49%	-71.78%	44.44%	36.58%	245.76%	147.22%	-	-
Horiz. %	-167.67%	-90.88%	-322.11%	-223.00%	-163.27%	-47.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.80%	19.88%	17.83%	17.30%	15.62%	9.02%	-	-
YoY %	-104.02%	11.50%	3.06%	10.76%	73.17%	0.00%	-	-
Horiz. %	-8.87%	220.40%	197.67%	191.80%	173.17%	100.00%	-	-
Total Cost	576,162	574,496	638,597	876,658	709,907	609,240	548,653	0.81%
YoY %	0.29%	-10.04%	-27.16%	23.49%	16.52%	11.04%	-	-
Horiz. %	105.01%	104.71%	116.39%	159.78%	129.39%	111.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,818,769	1,747,157	1,706,872	1,557,359	1,413,617	1,390,394	1,389,640	4.58%
YoY %	4.10%	2.36%	9.60%	10.17%	1.67%	0.05%	-	-
Horiz. %	130.88%	125.73%	122.83%	112.07%	101.73%	100.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	36,651	36,651	35,658	14,295	35,755	35,500	4,726	40.64%
YoY %	0.00%	2.78%	149.44%	-60.02%	0.72%	651.16%	-	-
Horiz. %	775.52%	775.52%	754.51%	302.48%	756.56%	751.16%	100.00%	-
Div Payout %	42.87%	79.09%	21.71%	12.57%	42.95%	147.44%	0.00%	-
YoY %	-45.80%	264.30%	72.71%	-70.73%	-70.87%	0.00%	-	-
Horiz. %	29.08%	53.64%	14.72%	8.53%	29.13%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,818,769	1,747,157	1,706,872	1,557,359	1,413,617	1,390,394	1,389,640	4.58%
YoY %	4.10%	2.36%	9.60%	10.17%	1.67%	0.05%	-	-
Horiz. %	130.88%	125.73%	122.83%	112.07%	101.73%	100.05%	100.00%	-
NOSH	488,916	489,399	475,451	477,717	471,205	477,798	477,539	0.39%
YoY %	-0.10%	2.93%	-0.47%	1.38%	-1.38%	0.05%	-	-
Horiz. %	102.38%	102.48%	99.56%	100.04%	98.67%	100.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	12.59%	7.68%	21.42%	10.15%	10.56%	3.68%	-11.05%	-
YoY %	63.93%	-64.15%	111.03%	-3.88%	186.96%	133.30%	-	-
Horiz. %	-113.94%	-69.50%	-193.85%	-91.86%	-95.57%	-33.30%	100.00%	-
ROE	4.70%	2.65%	9.62%	7.30%	5.89%	1.73%	-3.67%	-
YoY %	77.36%	-72.45%	31.78%	23.94%	240.46%	147.14%	-	-
Horiz. %	-128.07%	-72.21%	-262.13%	-198.91%	-160.49%	-47.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	134.83	127.16	170.93	204.24	168.44	132.38	103.46	4.50%
YoY %	6.03%	-25.61%	-16.31%	21.25%	27.24%	27.95%	-	-
Horiz. %	130.32%	122.91%	165.21%	197.41%	162.81%	127.95%	100.00%	-
EPS	17.49	9.47	34.55	23.80	17.67	5.04	-10.68	-
YoY %	84.69%	-72.59%	45.17%	34.69%	250.60%	147.19%	-	-
Horiz. %	-163.76%	-88.67%	-323.50%	-222.85%	-165.45%	-47.19%	100.00%	-
DPS	7.50	7.49	7.50	3.00	7.50	7.50	1.00	39.86%
YoY %	0.13%	-0.13%	150.00%	-60.00%	0.00%	650.00%	-	-
Horiz. %	750.00%	749.00%	750.00%	300.00%	750.00%	750.00%	100.00%	-
NAPS	3.72	3.57	3.59	3.26	3.00	2.91	2.91	4.17%
YoY %	4.20%	-0.56%	10.12%	8.67%	3.09%	0.00%	-	-
Horiz. %	127.84%	122.68%	123.37%	112.03%	103.09%	100.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 475,451
RPS	134.83	127.28	166.22	199.56	162.34	129.37	101.05	4.91%
YoY %	5.93%	-23.43%	-16.71%	22.93%	25.49%	28.03%	-	-
Horiz. %	133.43%	125.96%	164.49%	197.49%	160.65%	128.03%	100.00%	-
EPS	17.49	9.48	33.59	23.26	17.03	4.92	-10.43	-
YoY %	84.49%	-71.78%	44.41%	36.58%	246.14%	147.17%	-	-
Horiz. %	-167.69%	-90.89%	-322.05%	-223.01%	-163.28%	-47.17%	100.00%	-
DPS	7.50	7.50	7.29	2.92	7.31	7.26	0.97	40.57%
YoY %	0.00%	2.88%	149.66%	-60.05%	0.69%	648.45%	-	-
Horiz. %	773.20%	773.20%	751.55%	301.03%	753.61%	748.45%	100.00%	-
NAPS	3.72	3.5735	3.4911	3.1853	2.8913	2.8438	2.8423	4.58%
YoY %	4.10%	2.36%	9.60%	10.17%	1.67%	0.05%	-	-
Horiz. %	130.88%	125.73%	122.83%	112.07%	101.72%	100.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.35	1.98	1.66	1.40	1.69	3.56	1.26	-
P/RPS	1.74	1.56	0.97	0.69	1.00	2.69	1.22	6.09%
YoY %	11.54%	60.82%	40.58%	-31.00%	-62.83%	120.49%	-	-
Horiz. %	142.62%	127.87%	79.51%	56.56%	81.97%	220.49%	100.00%	-
P/EPS	13.44	20.91	4.81	5.88	9.57	70.64	-11.80	-
YoY %	-35.72%	334.72%	-18.20%	-38.56%	-86.45%	698.64%	-	-
Horiz. %	-113.90%	-177.20%	-40.76%	-49.83%	-81.10%	-598.64%	100.00%	-
EY	7.44	4.78	20.81	17.00	10.45	1.42	-8.47	-
YoY %	55.65%	-77.03%	22.41%	62.68%	635.92%	116.77%	-	-
Horiz. %	-87.84%	-56.43%	-245.69%	-200.71%	-123.38%	-16.77%	100.00%	-
DY	3.19	3.78	4.52	2.14	4.44	2.11	0.79	26.16%
YoY %	-15.61%	-16.37%	111.21%	-51.80%	110.43%	167.09%	-	-
Horiz. %	403.80%	478.48%	572.15%	270.89%	562.03%	267.09%	100.00%	-
P/NAPS	0.63	0.55	0.46	0.43	0.56	1.22	0.43	6.56%
YoY %	14.55%	19.57%	6.98%	-23.21%	-54.10%	183.72%	-	-
Horiz. %	146.51%	127.91%	106.98%	100.00%	130.23%	283.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	23/08/11	27/08/10	10/08/09	22/08/08	24/08/07	28/08/06	-
Price	2.54	2.34	2.41	1.60	1.51	3.18	1.08	-
P/RPS	1.88	1.84	1.41	0.78	0.90	2.40	1.04	10.36%
YoY %	2.17%	30.50%	80.77%	-13.33%	-62.50%	130.77%	-	-
Horiz. %	180.77%	176.92%	135.58%	75.00%	86.54%	230.77%	100.00%	-
P/EPS	14.53	24.71	6.98	6.72	8.55	63.10	-10.11	-
YoY %	-41.20%	254.01%	3.87%	-21.40%	-86.45%	724.13%	-	-
Horiz. %	-143.72%	-244.41%	-69.04%	-66.47%	-84.57%	-624.13%	100.00%	-
EY	6.88	4.05	14.33	14.88	11.70	1.58	-9.89	-
YoY %	69.88%	-71.74%	-3.70%	27.18%	640.51%	115.98%	-	-
Horiz. %	-69.57%	-40.95%	-144.89%	-150.46%	-118.30%	-15.98%	100.00%	-
DY	2.95	3.20	3.11	1.87	4.97	2.36	0.93	21.19%
YoY %	-7.81%	2.89%	66.31%	-62.37%	110.59%	153.76%	-	-
Horiz. %	317.20%	344.09%	334.41%	201.08%	534.41%	253.76%	100.00%	-
P/NAPS	0.68	0.66	0.67	0.49	0.50	1.09	0.37	10.66%
YoY %	3.03%	-1.49%	36.73%	-2.00%	-54.13%	194.59%	-	-
Horiz. %	183.78%	178.38%	181.08%	132.43%	135.14%	294.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos