[BRDB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 18.33%
YoY- -31.95%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 637,534 451,708 424,917 365,033 340,954 279,180 251,943 16.72%
PBT 28,554 -61,324 52,585 75,740 47,089 8,303 48,244 -8.36%
Tax -3,095 -2,772 -34,504 -25,545 26,677 -20,470 -6,743 -12.16%
NP 25,459 -64,096 18,081 50,195 73,766 -12,167 41,501 -7.81%
-
NP to SH 22,442 -59,297 18,081 50,195 73,766 -12,167 25,121 -1.86%
-
Tax Rate 10.84% - 65.62% 33.73% -56.65% 246.54% 13.98% -
Total Cost 612,075 515,804 406,836 314,838 267,188 291,347 210,442 19.46%
-
Net Worth 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 953,448 951,466 6.69%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 35,500 4,726 14,268 9,547 7,148 4,765 11,910 19.95%
Div Payout % 158.19% 0.00% 78.91% 19.02% 9.69% 0.00% 47.41% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 953,448 951,466 6.69%
NOSH 475,984 477,162 475,054 476,900 476,800 476,724 475,733 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.99% -14.19% 4.26% 13.75% 21.64% -4.36% 16.47% -
ROE 1.60% -4.27% 1.48% 4.14% 6.31% -1.28% 2.64% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 133.94 94.67 89.45 76.54 71.51 58.56 52.96 16.71%
EPS 4.71 -12.43 3.81 10.53 15.47 -2.55 5.28 -1.88%
DPS 7.50 1.00 3.00 2.00 1.50 1.00 2.50 20.08%
NAPS 2.95 2.91 2.57 2.54 2.45 2.00 2.00 6.68%
Adjusted Per Share Value based on latest NOSH - 476,900
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 130.40 92.39 86.91 74.66 69.74 57.10 51.53 16.72%
EPS 4.59 -12.13 3.70 10.27 15.09 -2.49 5.14 -1.86%
DPS 7.26 0.97 2.92 1.95 1.46 0.97 2.44 19.91%
NAPS 2.872 2.84 2.4971 2.4776 2.3893 1.9501 1.9461 6.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.92 1.21 1.98 2.58 1.03 1.49 0.86 -
P/RPS 1.43 1.28 2.21 3.37 1.44 2.54 1.62 -2.05%
P/EPS 40.72 -9.74 52.02 24.51 6.66 -58.38 16.29 16.48%
EY 2.46 -10.27 1.92 4.08 15.02 -1.71 6.14 -14.13%
DY 3.91 0.83 1.52 0.78 1.46 0.67 2.91 5.04%
P/NAPS 0.65 0.42 0.77 1.02 0.42 0.75 0.43 7.12%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 24/05/05 24/05/04 13/05/03 23/05/02 29/05/01 -
Price 2.45 1.24 1.85 2.14 1.02 1.50 0.87 -
P/RPS 1.83 1.31 2.07 2.80 1.43 2.56 1.64 1.84%
P/EPS 51.96 -9.98 48.61 20.33 6.59 -58.77 16.48 21.08%
EY 1.92 -10.02 2.06 4.92 15.17 -1.70 6.07 -17.44%
DY 3.06 0.81 1.62 0.93 1.47 0.67 2.87 1.07%
P/NAPS 0.83 0.43 0.72 0.84 0.42 0.75 0.44 11.15%

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