[BRDB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -16.05%
YoY- 12.96%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 670,078 627,385 906,938 1,006,637 663,696 561,523 430,232 7.66%
PBT 85,599 156,035 155,719 98,881 72,037 19,526 -64,137 -
Tax 4,626 -19,256 -42,981 -7,353 -1,307 -15,609 -7,633 -
NP 90,225 136,779 112,738 91,528 70,730 3,917 -71,770 -
-
NP to SH 88,390 131,271 115,524 102,273 69,545 1,178 -67,151 -
-
Tax Rate -5.40% 12.34% 27.60% 7.44% 1.81% 79.94% - -
Total Cost 579,853 490,606 794,200 915,109 592,966 557,606 502,002 2.43%
-
Net Worth 1,798,355 1,466,048 1,597,493 1,429,548 1,420,682 1,372,666 1,295,046 5.62%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 36,651 36,651 35,658 14,295 35,755 35,500 4,726 40.66%
Div Payout % 41.47% 27.92% 30.87% 13.98% 51.41% 3,013.58% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,798,355 1,466,048 1,597,493 1,429,548 1,420,682 1,372,666 1,295,046 5.62%
NOSH 488,683 488,682 475,444 476,516 476,739 473,333 472,644 0.55%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.46% 21.80% 12.43% 9.09% 10.66% 0.70% -16.68% -
ROE 4.92% 8.95% 7.23% 7.15% 4.90% 0.09% -5.19% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 137.12 128.38 190.76 211.25 139.22 118.63 91.03 7.06%
EPS 18.09 26.86 24.30 21.46 14.59 0.25 -14.21 -
DPS 7.50 7.50 7.50 3.00 7.50 7.50 1.00 39.88%
NAPS 3.68 3.00 3.36 3.00 2.98 2.90 2.74 5.03%
Adjusted Per Share Value based on latest NOSH - 475,444
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 137.05 128.32 185.50 205.89 135.75 114.85 88.00 7.65%
EPS 18.08 26.85 23.63 20.92 14.22 0.24 -13.73 -
DPS 7.50 7.50 7.29 2.92 7.31 7.26 0.97 40.59%
NAPS 3.6782 2.9986 3.2674 2.9239 2.9058 2.8076 2.6488 5.62%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.12 2.35 1.58 1.02 3.18 1.38 0.87 -
P/RPS 1.55 1.83 0.83 0.48 2.28 1.16 0.96 8.30%
P/EPS 11.72 8.75 6.50 4.75 21.80 554.50 -6.12 -
EY 8.53 11.43 15.38 21.04 4.59 0.18 -16.33 -
DY 3.54 3.19 4.75 2.94 2.36 5.43 1.15 20.59%
P/NAPS 0.58 0.78 0.47 0.34 1.07 0.48 0.32 10.41%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 28/02/11 22/02/10 20/02/09 19/02/08 26/02/07 24/02/06 -
Price 2.30 2.01 1.82 1.06 2.06 1.87 1.03 -
P/RPS 1.68 1.57 0.95 0.50 1.48 1.58 1.13 6.82%
P/EPS 12.72 7.48 7.49 4.94 14.12 751.39 -7.25 -
EY 7.86 13.36 13.35 20.25 7.08 0.13 -13.79 -
DY 3.26 3.73 4.12 2.83 3.64 4.01 0.97 22.37%
P/NAPS 0.63 0.67 0.54 0.35 0.69 0.64 0.38 8.78%

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