[BRDB] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -597.6%
YoY- -279.88%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,006,637 663,696 561,523 430,232 425,751 338,627 351,464 19.15%
PBT 98,881 72,037 19,526 -64,137 71,379 61,964 59,388 8.86%
Tax -7,353 -1,307 -15,609 -7,633 -34,048 -19,544 23,410 -
NP 91,528 70,730 3,917 -71,770 37,331 42,420 82,798 1.68%
-
NP to SH 102,273 69,545 1,178 -67,151 37,331 42,420 82,798 3.58%
-
Tax Rate 7.44% 1.81% 79.94% - 47.70% 31.54% -39.42% -
Total Cost 915,109 592,966 557,606 502,002 388,420 296,207 268,666 22.63%
-
Net Worth 1,429,548 1,420,682 1,372,666 1,295,046 1,227,063 1,198,235 953,175 6.98%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 14,295 35,755 35,500 4,726 14,268 9,547 7,148 12.23%
Div Payout % 13.98% 51.41% 3,013.58% 0.00% 38.22% 22.51% 8.63% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,429,548 1,420,682 1,372,666 1,295,046 1,227,063 1,198,235 953,175 6.98%
NOSH 476,516 476,739 473,333 472,644 475,606 477,384 476,587 -0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.09% 10.66% 0.70% -16.68% 8.77% 12.53% 23.56% -
ROE 7.15% 4.90% 0.09% -5.19% 3.04% 3.54% 8.69% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 211.25 139.22 118.63 91.03 89.52 70.93 73.75 19.15%
EPS 21.46 14.59 0.25 -14.21 7.85 8.89 17.37 3.58%
DPS 3.00 7.50 7.50 1.00 3.00 2.00 1.50 12.23%
NAPS 3.00 2.98 2.90 2.74 2.58 2.51 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 472,644
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 205.89 135.75 114.85 88.00 87.08 69.26 71.89 19.14%
EPS 20.92 14.22 0.24 -13.73 7.64 8.68 16.93 3.58%
DPS 2.92 7.31 7.26 0.97 2.92 1.95 1.46 12.23%
NAPS 2.9239 2.9058 2.8076 2.6488 2.5098 2.4508 1.9496 6.98%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.02 3.18 1.38 0.87 1.95 2.15 1.18 -
P/RPS 0.48 2.28 1.16 0.96 2.18 3.03 1.60 -18.16%
P/EPS 4.75 21.80 554.50 -6.12 24.84 24.20 6.79 -5.77%
EY 21.04 4.59 0.18 -16.33 4.03 4.13 14.72 6.12%
DY 2.94 2.36 5.43 1.15 1.54 0.93 1.27 15.00%
P/NAPS 0.34 1.07 0.48 0.32 0.76 0.86 0.59 -8.76%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 19/02/08 26/02/07 24/02/06 25/02/05 26/02/04 28/02/03 -
Price 1.06 2.06 1.87 1.03 2.06 2.31 1.02 -
P/RPS 0.50 1.48 1.58 1.13 2.30 3.26 1.38 -15.55%
P/EPS 4.94 14.12 751.39 -7.25 26.24 26.00 5.87 -2.83%
EY 20.25 7.08 0.13 -13.79 3.81 3.85 17.03 2.92%
DY 2.83 3.64 4.01 0.97 1.46 0.87 1.47 11.52%
P/NAPS 0.35 0.69 0.64 0.38 0.80 0.92 0.51 -6.07%

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