[BRDB] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 102.92%
YoY- 195.52%
Quarter Report
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 672,803 1,000,445 859,723 682,609 494,117 448,082 381,927 9.89%
PBT 155,498 150,584 104,494 49,864 -40,477 5,085 68,418 14.65%
Tax -22,499 -26,041 -21,737 -1,461 -11,505 -16,276 -31,113 -5.25%
NP 132,999 124,543 82,757 48,403 -51,982 -11,191 37,305 23.58%
-
NP to SH 122,582 137,616 84,848 48,860 -51,149 -9,626 37,305 21.91%
-
Tax Rate 14.47% 17.29% 20.80% 2.93% - 320.08% 45.47% -
Total Cost 539,804 875,902 776,966 634,206 546,099 459,273 344,622 7.76%
-
Net Worth 1,307,474 1,584,382 1,445,850 1,398,677 1,374,290 1,207,321 1,215,242 1.22%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 35,658 14,295 35,755 35,500 4,726 14,268 9,547 24.54%
Div Payout % 29.09% 10.39% 42.14% 72.66% 0.00% 0.00% 25.59% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,307,474 1,584,382 1,445,850 1,398,677 1,374,290 1,207,321 1,215,242 1.22%
NOSH 372,499 475,790 472,500 475,740 475,532 477,202 472,857 -3.89%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 19.77% 12.45% 9.63% 7.09% -10.52% -2.50% 9.77% -
ROE 9.38% 8.69% 5.87% 3.49% -3.72% -0.80% 3.07% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 180.62 210.27 181.95 143.48 103.91 93.90 80.77 14.34%
EPS 32.91 28.92 17.96 10.27 -10.76 -2.02 7.89 26.86%
DPS 9.57 3.00 7.50 7.50 1.00 3.00 2.00 29.79%
NAPS 3.51 3.33 3.06 2.94 2.89 2.53 2.57 5.32%
Adjusted Per Share Value based on latest NOSH - 475,740
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 137.61 204.62 175.84 139.62 101.06 91.65 78.12 9.89%
EPS 25.07 28.15 17.35 9.99 -10.46 -1.97 7.63 21.91%
DPS 7.29 2.92 7.31 7.26 0.97 2.92 1.95 24.56%
NAPS 2.6742 3.2406 2.9573 2.8608 2.8109 2.4694 2.4856 1.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.25 1.70 1.39 2.78 1.04 1.20 1.85 -
P/RPS 1.25 0.81 0.76 1.94 1.00 1.28 2.29 -9.59%
P/EPS 6.84 5.88 7.74 27.07 -9.67 -59.49 23.45 -18.55%
EY 14.63 17.01 12.92 3.69 -10.34 -1.68 4.26 22.81%
DY 4.25 1.76 5.40 2.70 0.96 2.50 1.08 25.63%
P/NAPS 0.64 0.51 0.45 0.95 0.36 0.47 0.72 -1.94%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 20/11/09 21/11/08 26/11/07 17/11/06 22/11/05 26/11/04 -
Price 2.51 1.54 1.12 3.24 1.10 0.87 2.09 -
P/RPS 1.39 0.73 0.62 2.26 1.06 0.93 2.59 -9.84%
P/EPS 7.63 5.32 6.24 31.55 -10.23 -43.13 26.49 -18.72%
EY 13.11 18.78 16.03 3.17 -9.78 -2.32 3.77 23.07%
DY 3.81 1.95 6.70 2.31 0.91 3.45 0.96 25.81%
P/NAPS 0.72 0.46 0.37 1.10 0.38 0.34 0.81 -1.94%

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