[BRDB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.34%
YoY- 5803.65%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 627,385 906,938 1,006,637 663,696 561,523 430,232 425,751 6.67%
PBT 156,035 155,719 98,881 72,037 19,526 -64,137 71,379 13.91%
Tax -19,256 -42,981 -7,353 -1,307 -15,609 -7,633 -34,048 -9.05%
NP 136,779 112,738 91,528 70,730 3,917 -71,770 37,331 24.15%
-
NP to SH 131,271 115,524 102,273 69,545 1,178 -67,151 37,331 23.30%
-
Tax Rate 12.34% 27.60% 7.44% 1.81% 79.94% - 47.70% -
Total Cost 490,606 794,200 915,109 592,966 557,606 502,002 388,420 3.96%
-
Net Worth 1,466,048 1,597,493 1,429,548 1,420,682 1,372,666 1,295,046 1,227,063 3.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 36,651 35,658 14,295 35,755 35,500 4,726 14,268 17.01%
Div Payout % 27.92% 30.87% 13.98% 51.41% 3,013.58% 0.00% 38.22% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,466,048 1,597,493 1,429,548 1,420,682 1,372,666 1,295,046 1,227,063 3.00%
NOSH 488,682 475,444 476,516 476,739 473,333 472,644 475,606 0.45%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 21.80% 12.43% 9.09% 10.66% 0.70% -16.68% 8.77% -
ROE 8.95% 7.23% 7.15% 4.90% 0.09% -5.19% 3.04% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 128.38 190.76 211.25 139.22 118.63 91.03 89.52 6.19%
EPS 26.86 24.30 21.46 14.59 0.25 -14.21 7.85 22.74%
DPS 7.50 7.50 3.00 7.50 7.50 1.00 3.00 16.49%
NAPS 3.00 3.36 3.00 2.98 2.90 2.74 2.58 2.54%
Adjusted Per Share Value based on latest NOSH - 476,739
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 128.32 185.50 205.89 135.75 114.85 88.00 87.08 6.67%
EPS 26.85 23.63 20.92 14.22 0.24 -13.73 7.64 23.29%
DPS 7.50 7.29 2.92 7.31 7.26 0.97 2.92 17.01%
NAPS 2.9986 3.2674 2.9239 2.9058 2.8076 2.6488 2.5098 3.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.35 1.58 1.02 3.18 1.38 0.87 1.95 -
P/RPS 1.83 0.83 0.48 2.28 1.16 0.96 2.18 -2.87%
P/EPS 8.75 6.50 4.75 21.80 554.50 -6.12 24.84 -15.95%
EY 11.43 15.38 21.04 4.59 0.18 -16.33 4.03 18.96%
DY 3.19 4.75 2.94 2.36 5.43 1.15 1.54 12.89%
P/NAPS 0.78 0.47 0.34 1.07 0.48 0.32 0.76 0.43%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 22/02/10 20/02/09 19/02/08 26/02/07 24/02/06 25/02/05 -
Price 2.01 1.82 1.06 2.06 1.87 1.03 2.06 -
P/RPS 1.57 0.95 0.50 1.48 1.58 1.13 2.30 -6.16%
P/EPS 7.48 7.49 4.94 14.12 751.39 -7.25 26.24 -18.86%
EY 13.36 13.35 20.25 7.08 0.13 -13.79 3.81 23.24%
DY 3.73 4.12 2.83 3.64 4.01 0.97 1.46 16.91%
P/NAPS 0.67 0.54 0.35 0.69 0.64 0.38 0.80 -2.91%

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