[BRDB] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[BRDB] BANDAR RAYA DEVELOPMENTS BHD

Announcement Date

20-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 21.03%

YoY- 62.19%

Quarter Report

BRDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	637,041	672,803	1,000,445	859,723	682,609	494,117	448,082	6.03%
YoY %	-5.32%	-32.75%	16.37%	25.95%	38.15%	10.27%	-	-
Horiz. %	142.17%	150.15%	223.27%	191.87%	152.34%	110.27%	100.00%	-
PBT	72,057	155,498	150,584	104,494	49,864	-40,477	5,085	55.52%
YoY %	-53.66%	3.26%	44.11%	109.56%	223.19%	-896.01%	-	-
Horiz. %	1,417.05%	3,057.97%	2,961.34%	2,054.95%	980.61%	-796.01%	100.00%	-
Tax	5,474	-22,499	-26,041	-21,737	-1,461	-11,505	-16,276	-
YoY %	124.33%	13.60%	-19.80%	-1,387.82%	87.30%	29.31%	-	-
Horiz. %	-33.63%	138.23%	160.00%	133.55%	8.98%	70.69%	100.00%	-
NP	77,531	132,999	124,543	82,757	48,403	-51,982	-11,191	-
YoY %	-41.71%	6.79%	50.49%	70.97%	193.11%	-364.50%	-	-
Horiz. %	-692.80%	-1,188.45%	-1,112.89%	-739.50%	-432.52%	464.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,489	122,582	137,616	84,848	48,860	-51,149	-9,626	-
YoY %	-38.42%	-10.92%	62.19%	73.66%	195.52%	-431.36%	-	-
Horiz. %	-784.22%	-1,273.45%	-1,429.63%	-881.45%	-507.58%	531.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-7.60%	14.47%	17.29%	20.80%	2.93%	-	320.08%	-
YoY %	-152.52%	-16.31%	-16.88%	609.90%	0.00%	-	-	-
Horiz. %	-2.37%	4.52%	5.40%	6.50%	0.92%	-	100.00%	-
Total Cost	559,510	539,804	875,902	776,966	634,206	546,099	459,273	3.34%
YoY %	3.65%	-38.37%	12.73%	22.51%	16.13%	18.91%	-	-
Horiz. %	121.83%	117.53%	190.71%	169.17%	138.09%	118.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,748,130	1,307,474	1,584,382	1,445,850	1,398,677	1,374,290	1,207,321	6.36%
YoY %	33.70%	-17.48%	9.58%	3.37%	1.77%	13.83%	-	-
Horiz. %	144.79%	108.30%	131.23%	119.76%	115.85%	113.83%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	36,651	35,658	14,295	35,755	35,500	4,726	14,268	17.01%
YoY %	2.78%	149.44%	-60.02%	0.72%	651.16%	-66.88%	-	-
Horiz. %	256.88%	249.92%	100.19%	250.60%	248.81%	33.12%	100.00%	-
Div Payout %	48.55%	29.09%	10.39%	42.14%	72.66%	0.00%	0.00%	-
YoY %	66.90%	179.98%	-75.34%	-42.00%	0.00%	0.00%	-	-
Horiz. %	66.82%	40.04%	14.30%	58.00%	100.00%	-	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	1,748,130	1,307,474	1,584,382	1,445,850	1,398,677	1,374,290	1,207,321	6.36%
YoY %	33.70%	-17.48%	9.58%	3.37%	1.77%	13.83%	-	-
Horiz. %	144.79%	108.30%	131.23%	119.76%	115.85%	113.83%	100.00%	-
NOSH	489,672	372,499	475,790	472,500	475,740	475,532	477,202	0.43%
YoY %	31.46%	-21.71%	0.70%	-0.68%	0.04%	-0.35%	-	-
Horiz. %	102.61%	78.06%	99.70%	99.01%	99.69%	99.65%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	12.17%	19.77%	12.45%	9.63%	7.09%	-10.52%	-2.50%	-
YoY %	-38.44%	58.80%	29.28%	35.83%	167.40%	-320.80%	-	-
Horiz. %	-486.80%	-790.80%	-498.00%	-385.20%	-283.60%	420.80%	100.00%	-
ROE	4.32%	9.38%	8.69%	5.87%	3.49%	-3.72%	-0.80%	-
YoY %	-53.94%	7.94%	48.04%	68.19%	193.82%	-365.00%	-	-
Horiz. %	-540.00%	-1,172.50%	-1,086.25%	-733.75%	-436.25%	465.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	130.10	180.62	210.27	181.95	143.48	103.91	93.90	5.58%
YoY %	-27.97%	-14.10%	15.56%	26.81%	38.08%	10.66%	-	-
Horiz. %	138.55%	192.35%	223.93%	193.77%	152.80%	110.66%	100.00%	-
EPS	15.42	32.91	28.92	17.96	10.27	-10.76	-2.02	-
YoY %	-53.14%	13.80%	61.02%	74.88%	195.45%	-432.67%	-	-
Horiz. %	-763.37%	-1,629.21%	-1,431.68%	-889.11%	-508.42%	532.67%	100.00%	-
DPS	7.48	9.57	3.00	7.50	7.50	1.00	3.00	16.43%
YoY %	-21.84%	219.00%	-60.00%	0.00%	650.00%	-66.67%	-	-
Horiz. %	249.33%	319.00%	100.00%	250.00%	250.00%	33.33%	100.00%	-
NAPS	3.57	3.51	3.33	3.06	2.94	2.89	2.53	5.90%
YoY %	1.71%	5.41%	8.82%	4.08%	1.73%	14.23%	-	-
Horiz. %	141.11%	138.74%	131.62%	120.95%	116.21%	114.23%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 475,790
RPS	130.30	137.61	204.62	175.84	139.62	101.06	91.65	6.03%
YoY %	-5.31%	-32.75%	16.37%	25.94%	38.16%	10.27%	-	-
Horiz. %	142.17%	150.15%	223.26%	191.86%	152.34%	110.27%	100.00%	-
EPS	15.44	25.07	28.15	17.35	9.99	-10.46	-1.97	-
YoY %	-38.41%	-10.94%	62.25%	73.67%	195.51%	-430.96%	-	-
Horiz. %	-783.76%	-1,272.59%	-1,428.93%	-880.71%	-507.11%	530.96%	100.00%	-
DPS	7.50	7.29	2.92	7.31	7.26	0.97	2.92	17.01%
YoY %	2.88%	149.66%	-60.05%	0.69%	648.45%	-66.78%	-	-
Horiz. %	256.85%	249.66%	100.00%	250.34%	248.63%	33.22%	100.00%	-
NAPS	3.5755	2.6742	3.2406	2.9573	2.8608	2.8109	2.4694	6.36%
YoY %	33.70%	-17.48%	9.58%	3.37%	1.78%	13.83%	-	-
Horiz. %	144.79%	108.29%	131.23%	119.76%	115.85%	113.83%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.96	2.25	1.70	1.39	2.78	1.04	1.20	-
P/RPS	1.51	1.25	0.81	0.76	1.94	1.00	1.28	2.79%
YoY %	20.80%	54.32%	6.58%	-60.82%	94.00%	-21.88%	-	-
Horiz. %	117.97%	97.66%	63.28%	59.38%	151.56%	78.12%	100.00%	-
P/EPS	12.71	6.84	5.88	7.74	27.07	-9.67	-59.49	-
YoY %	85.82%	16.33%	-24.03%	-71.41%	379.94%	83.75%	-	-
Horiz. %	-21.36%	-11.50%	-9.88%	-13.01%	-45.50%	16.25%	100.00%	-
EY	7.87	14.63	17.01	12.92	3.69	-10.34	-1.68	-
YoY %	-46.21%	-13.99%	31.66%	250.14%	135.69%	-515.48%	-	-
Horiz. %	-468.45%	-870.83%	-1,012.50%	-769.05%	-219.64%	615.48%	100.00%	-
DY	3.82	4.25	1.76	5.40	2.70	0.96	2.50	7.31%
YoY %	-10.12%	141.48%	-67.41%	100.00%	181.25%	-61.60%	-	-
Horiz. %	152.80%	170.00%	70.40%	216.00%	108.00%	38.40%	100.00%	-
P/NAPS	0.55	0.64	0.51	0.45	0.95	0.36	0.47	2.65%
YoY %	-14.06%	25.49%	13.33%	-52.63%	163.89%	-23.40%	-	-
Horiz. %	117.02%	136.17%	108.51%	95.74%	202.13%	76.60%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	16/11/10	20/11/09	21/11/08	26/11/07	17/11/06	22/11/05	-
Price	2.13	2.51	1.54	1.12	3.24	1.10	0.87	-
P/RPS	1.64	1.39	0.73	0.62	2.26	1.06	0.93	9.91%
YoY %	17.99%	90.41%	17.74%	-72.57%	113.21%	13.98%	-	-
Horiz. %	176.34%	149.46%	78.49%	66.67%	243.01%	113.98%	100.00%	-
P/EPS	13.82	7.63	5.32	6.24	31.55	-10.23	-43.13	-
YoY %	81.13%	43.42%	-14.74%	-80.22%	408.41%	76.28%	-	-
Horiz. %	-32.04%	-17.69%	-12.33%	-14.47%	-73.15%	23.72%	100.00%	-
EY	7.24	13.11	18.78	16.03	3.17	-9.78	-2.32	-
YoY %	-44.77%	-30.19%	17.16%	405.68%	132.41%	-321.55%	-	-
Horiz. %	-312.07%	-565.09%	-809.48%	-690.95%	-136.64%	421.55%	100.00%	-
DY	3.51	3.81	1.95	6.70	2.31	0.91	3.45	0.28%
YoY %	-7.87%	95.38%	-70.90%	190.04%	153.85%	-73.62%	-	-
Horiz. %	101.74%	110.43%	56.52%	194.20%	66.96%	26.38%	100.00%	-
P/NAPS	0.60	0.72	0.46	0.37	1.10	0.38	0.34	9.92%
YoY %	-16.67%	56.52%	24.32%	-66.36%	189.47%	11.76%	-	-
Horiz. %	176.47%	211.76%	135.29%	108.82%	323.53%	111.76%	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