[BRDB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 9.47%
YoY- -14.65%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 687,935 574,766 892,507 952,589 730,986 637,534 451,708 7.25%
PBT 95,273 130,540 168,273 87,438 89,595 28,554 -61,324 -
Tax 3,013 -15,591 -37,411 -18,264 -14,038 -3,095 -2,772 -
NP 98,286 114,949 130,862 69,174 75,557 25,459 -64,096 -
-
NP to SH 96,759 113,369 120,696 88,102 75,905 22,442 -59,297 -
-
Tax Rate -3.16% 11.94% 22.23% 20.89% 15.67% 10.84% - -
Total Cost 589,649 459,817 761,645 883,415 655,429 612,075 515,804 2.25%
-
Net Worth 1,801,205 1,668,513 1,612,202 1,495,535 1,519,405 1,404,154 1,388,541 4.42%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 36,651 36,651 35,658 14,295 35,755 35,500 4,726 40.64%
Div Payout % 37.88% 32.33% 29.54% 16.23% 47.11% 158.19% 0.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,801,205 1,668,513 1,612,202 1,495,535 1,519,405 1,404,154 1,388,541 4.42%
NOSH 485,500 472,666 471,404 471,777 479,307 475,984 477,162 0.28%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.29% 20.00% 14.66% 7.26% 10.34% 3.99% -14.19% -
ROE 5.37% 6.79% 7.49% 5.89% 5.00% 1.60% -4.27% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 141.70 121.60 189.33 201.91 152.51 133.94 94.67 6.94%
EPS 19.93 23.98 25.60 18.67 15.84 4.71 -12.43 -
DPS 7.50 7.75 7.50 3.00 7.50 7.50 1.00 39.86%
NAPS 3.71 3.53 3.42 3.17 3.17 2.95 2.91 4.12%
Adjusted Per Share Value based on latest NOSH - 485,500
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 140.71 117.56 182.55 194.84 149.51 130.40 92.39 7.25%
EPS 19.79 23.19 24.69 18.02 15.53 4.59 -12.13 -
DPS 7.50 7.50 7.29 2.92 7.31 7.26 0.97 40.57%
NAPS 3.6841 3.4127 3.2975 3.0589 3.1077 2.872 2.84 4.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.31 2.19 2.01 1.02 2.02 1.92 1.21 -
P/RPS 1.63 1.80 1.06 0.51 1.32 1.43 1.28 4.10%
P/EPS 11.59 9.13 7.85 5.46 12.76 40.72 -9.74 -
EY 8.63 10.95 12.74 18.31 7.84 2.46 -10.27 -
DY 3.25 3.54 3.73 2.94 3.71 3.91 0.83 25.51%
P/NAPS 0.62 0.62 0.59 0.32 0.64 0.65 0.42 6.70%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 24/05/11 19/05/10 22/05/09 23/05/08 25/05/07 26/05/06 -
Price 2.28 2.10 1.62 1.37 2.13 2.45 1.24 -
P/RPS 1.61 1.73 0.86 0.68 1.40 1.83 1.31 3.49%
P/EPS 11.44 8.76 6.33 7.34 13.45 51.96 -9.98 -
EY 8.74 11.42 15.80 13.63 7.43 1.92 -10.02 -
DY 3.29 3.69 4.63 2.19 3.52 3.06 0.81 26.28%
P/NAPS 0.61 0.59 0.47 0.43 0.67 0.83 0.43 5.99%

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