[BRDB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -51.57%
YoY- -63.98%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 730,986 637,534 451,708 424,917 365,033 340,954 279,180 17.38%
PBT 89,595 28,554 -61,324 52,585 75,740 47,089 8,303 48.59%
Tax -14,038 -3,095 -2,772 -34,504 -25,545 26,677 -20,470 -6.08%
NP 75,557 25,459 -64,096 18,081 50,195 73,766 -12,167 -
-
NP to SH 75,905 22,442 -59,297 18,081 50,195 73,766 -12,167 -
-
Tax Rate 15.67% 10.84% - 65.62% 33.73% -56.65% 246.54% -
Total Cost 655,429 612,075 515,804 406,836 314,838 267,188 291,347 14.45%
-
Net Worth 1,519,405 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 953,448 8.06%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 35,755 35,500 4,726 14,268 9,547 7,148 4,765 39.87%
Div Payout % 47.11% 158.19% 0.00% 78.91% 19.02% 9.69% 0.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,519,405 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 953,448 8.06%
NOSH 479,307 475,984 477,162 475,054 476,900 476,800 476,724 0.09%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.34% 3.99% -14.19% 4.26% 13.75% 21.64% -4.36% -
ROE 5.00% 1.60% -4.27% 1.48% 4.14% 6.31% -1.28% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 152.51 133.94 94.67 89.45 76.54 71.51 58.56 17.27%
EPS 15.84 4.71 -12.43 3.81 10.53 15.47 -2.55 -
DPS 7.50 7.50 1.00 3.00 2.00 1.50 1.00 39.86%
NAPS 3.17 2.95 2.91 2.57 2.54 2.45 2.00 7.97%
Adjusted Per Share Value based on latest NOSH - 475,054
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 149.51 130.40 92.39 86.91 74.66 69.74 57.10 17.38%
EPS 15.53 4.59 -12.13 3.70 10.27 15.09 -2.49 -
DPS 7.31 7.26 0.97 2.92 1.95 1.46 0.97 39.97%
NAPS 3.1077 2.872 2.84 2.4971 2.4776 2.3893 1.9501 8.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.02 1.92 1.21 1.98 2.58 1.03 1.49 -
P/RPS 1.32 1.43 1.28 2.21 3.37 1.44 2.54 -10.32%
P/EPS 12.76 40.72 -9.74 52.02 24.51 6.66 -58.38 -
EY 7.84 2.46 -10.27 1.92 4.08 15.02 -1.71 -
DY 3.71 3.91 0.83 1.52 0.78 1.46 0.67 32.97%
P/NAPS 0.64 0.65 0.42 0.77 1.02 0.42 0.75 -2.60%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 25/05/07 26/05/06 24/05/05 24/05/04 13/05/03 23/05/02 -
Price 2.13 2.45 1.24 1.85 2.14 1.02 1.50 -
P/RPS 1.40 1.83 1.31 2.07 2.80 1.43 2.56 -9.56%
P/EPS 13.45 51.96 -9.98 48.61 20.33 6.59 -58.77 -
EY 7.43 1.92 -10.02 2.06 4.92 15.17 -1.70 -
DY 3.52 3.06 0.81 1.62 0.93 1.47 0.67 31.81%
P/NAPS 0.67 0.83 0.43 0.72 0.84 0.42 0.75 -1.86%

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