[BRDB] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 0.07%
YoY- -12.0%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 663,696 561,523 430,232 425,751 338,627 351,464 263,354 16.64%
PBT 72,037 19,526 -64,137 71,379 61,964 59,388 3,410 66.22%
Tax -1,307 -15,609 -7,633 -34,048 -19,544 23,410 -20,041 -36.54%
NP 70,730 3,917 -71,770 37,331 42,420 82,798 -16,631 -
-
NP to SH 69,545 1,178 -67,151 37,331 42,420 82,798 -16,631 -
-
Tax Rate 1.81% 79.94% - 47.70% 31.54% -39.42% 587.71% -
Total Cost 592,966 557,606 502,002 388,420 296,207 268,666 279,985 13.31%
-
Net Worth 1,420,682 1,372,666 1,295,046 1,227,063 1,198,235 953,175 1,081,672 4.64%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 35,755 35,500 4,726 14,268 9,547 7,148 4,765 39.89%
Div Payout % 51.41% 3,013.58% 0.00% 38.22% 22.51% 8.63% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,420,682 1,372,666 1,295,046 1,227,063 1,198,235 953,175 1,081,672 4.64%
NOSH 476,739 473,333 472,644 475,606 477,384 476,587 476,507 0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.66% 0.70% -16.68% 8.77% 12.53% 23.56% -6.32% -
ROE 4.90% 0.09% -5.19% 3.04% 3.54% 8.69% -1.54% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 139.22 118.63 91.03 89.52 70.93 73.75 55.27 16.63%
EPS 14.59 0.25 -14.21 7.85 8.89 17.37 -3.49 -
DPS 7.50 7.50 1.00 3.00 2.00 1.50 1.00 39.88%
NAPS 2.98 2.90 2.74 2.58 2.51 2.00 2.27 4.63%
Adjusted Per Share Value based on latest NOSH - 475,606
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 135.75 114.85 88.00 87.08 69.26 71.89 53.86 16.64%
EPS 14.22 0.24 -13.73 7.64 8.68 16.93 -3.40 -
DPS 7.31 7.26 0.97 2.92 1.95 1.46 0.97 39.99%
NAPS 2.9058 2.8076 2.6488 2.5098 2.4508 1.9496 2.2124 4.64%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.18 1.38 0.87 1.95 2.15 1.18 1.23 -
P/RPS 2.28 1.16 0.96 2.18 3.03 1.60 2.23 0.37%
P/EPS 21.80 554.50 -6.12 24.84 24.20 6.79 -35.24 -
EY 4.59 0.18 -16.33 4.03 4.13 14.72 -2.84 -
DY 2.36 5.43 1.15 1.54 0.93 1.27 0.81 19.50%
P/NAPS 1.07 0.48 0.32 0.76 0.86 0.59 0.54 12.06%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 19/02/08 26/02/07 24/02/06 25/02/05 26/02/04 28/02/03 26/02/02 -
Price 2.06 1.87 1.03 2.06 2.31 1.02 1.27 -
P/RPS 1.48 1.58 1.13 2.30 3.26 1.38 2.30 -7.08%
P/EPS 14.12 751.39 -7.25 26.24 26.00 5.87 -36.39 -
EY 7.08 0.13 -13.79 3.81 3.85 17.03 -2.75 -
DY 3.64 4.01 0.97 1.46 0.87 1.47 0.79 28.98%
P/NAPS 0.69 0.64 0.38 0.80 0.92 0.51 0.56 3.53%

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