[BRDB] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -11.64%
YoY- 84.49%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 659,186 622,302 812,680 975,672 793,696 632,497 494,067 4.91%
PBT 82,364 59,665 211,851 119,731 99,301 25,563 -49,287 -
Tax 660 -11,859 -37,768 -20,717 -15,512 -2,306 -5,299 -
NP 83,024 47,806 174,083 99,014 83,789 23,257 -54,586 -
-
NP to SH 85,497 46,343 164,245 113,708 83,252 24,078 -50,991 -
-
Tax Rate -0.80% 19.88% 17.83% 17.30% 15.62% 9.02% - -
Total Cost 576,162 574,496 638,597 876,658 709,907 609,240 548,653 0.81%
-
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%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 36,651 36,651 35,658 14,295 35,755 35,500 4,726 40.64%
Div Payout % 42.87% 79.09% 21.71% 12.57% 42.95% 147.44% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
NOSH 488,916 489,399 475,451 477,717 471,205 477,798 477,539 0.39%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.59% 7.68% 21.42% 10.15% 10.56% 3.68% -11.05% -
ROE 4.70% 2.65% 9.62% 7.30% 5.89% 1.73% -3.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 134.83 127.16 170.93 204.24 168.44 132.38 103.46 4.50%
EPS 17.49 9.47 34.55 23.80 17.67 5.04 -10.68 -
DPS 7.50 7.49 7.50 3.00 7.50 7.50 1.00 39.86%
NAPS 3.72 3.57 3.59 3.26 3.00 2.91 2.91 4.17%
Adjusted Per Share Value based on latest NOSH - 488,916
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 134.83 127.28 166.22 199.56 162.34 129.37 101.05 4.91%
EPS 17.49 9.48 33.59 23.26 17.03 4.92 -10.43 -
DPS 7.50 7.50 7.29 2.92 7.31 7.26 0.97 40.57%
NAPS 3.72 3.5735 3.4911 3.1853 2.8913 2.8438 2.8423 4.58%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 13.44 20.91 4.81 5.88 9.57 70.64 -11.80 -
EY 7.44 4.78 20.81 17.00 10.45 1.42 -8.47 -
DY 3.19 3.78 4.52 2.14 4.44 2.11 0.79 26.16%
P/NAPS 0.63 0.55 0.46 0.43 0.56 1.22 0.43 6.56%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 14.53 24.71 6.98 6.72 8.55 63.10 -10.11 -
EY 6.88 4.05 14.33 14.88 11.70 1.58 -9.89 -
DY 2.95 3.20 3.11 1.87 4.97 2.36 0.93 21.19%
P/NAPS 0.68 0.66 0.67 0.49 0.50 1.09 0.37 10.66%

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