[BRDB] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 71.88%
YoY- -30.26%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 377,360 338,634 349,952 316,448 271,736 351,474 297,493 17.16%
PBT 86,388 61,966 69,740 64,222 31,284 59,388 58,269 29.98%
Tax -26,680 -19,545 -21,405 -15,050 -2,676 23,410 -12,909 62.18%
NP 59,708 42,421 48,334 49,172 28,608 82,798 45,360 20.08%
-
NP to SH 59,708 42,421 48,334 49,172 28,608 82,798 45,360 20.08%
-
Tax Rate 30.88% 31.54% 30.69% 23.43% 8.55% -39.42% 22.15% -
Total Cost 317,652 296,213 301,617 267,276 243,128 268,676 252,133 16.63%
-
Net Worth 1,211,328 1,196,038 1,190,900 1,176,888 1,168,160 1,157,344 1,114,259 5.72%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 9,530 - - - 7,144 - -
Div Payout % - 22.47% - - - 8.63% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,211,328 1,196,038 1,190,900 1,176,888 1,168,160 1,157,344 1,114,259 5.72%
NOSH 476,900 476,509 476,360 476,472 476,800 476,273 476,179 0.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.82% 12.53% 13.81% 15.54% 10.53% 23.56% 15.25% -
ROE 4.93% 3.55% 4.06% 4.18% 2.45% 7.15% 4.07% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 79.13 71.07 73.46 66.41 56.99 73.80 62.48 17.04%
EPS 12.52 8.90 10.15 10.32 6.00 17.38 9.52 20.01%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 2.54 2.51 2.50 2.47 2.45 2.43 2.34 5.61%
Adjusted Per Share Value based on latest NOSH - 476,338
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 77.18 69.26 71.58 64.72 55.58 71.89 60.85 17.15%
EPS 12.21 8.68 9.89 10.06 5.85 16.93 9.28 20.05%
DPS 0.00 1.95 0.00 0.00 0.00 1.46 0.00 -
NAPS 2.4776 2.4463 2.4358 2.4071 2.3893 2.3672 2.279 5.72%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.58 2.15 1.86 1.43 1.03 1.18 1.09 -
P/RPS 3.26 3.03 2.53 2.15 1.81 1.60 1.74 51.91%
P/EPS 20.61 24.15 18.33 13.86 17.17 6.79 11.44 48.00%
EY 4.85 4.14 5.46 7.22 5.83 14.73 8.74 -32.44%
DY 0.00 0.93 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 1.02 0.86 0.74 0.58 0.42 0.49 0.47 67.54%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 28/02/03 21/11/02 -
Price 2.14 2.31 2.00 1.85 1.02 1.02 1.19 -
P/RPS 2.70 3.25 2.72 2.79 1.79 1.38 1.90 26.37%
P/EPS 17.09 25.95 19.71 17.93 17.00 5.87 12.49 23.22%
EY 5.85 3.85 5.07 5.58 5.88 17.04 8.00 -18.81%
DY 0.00 0.87 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 0.84 0.92 0.80 0.75 0.42 0.42 0.51 39.42%

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