[BRDB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -5.69%
YoY- 14.52%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 374,024 424,968 406,632 431,184 377,360 338,634 349,952 4.53%
PBT 11,212 71,379 78,344 93,308 86,388 61,966 69,740 -70.40%
Tax -28,504 -34,048 -36,830 -36,996 -26,680 -19,545 -21,405 21.01%
NP -17,292 37,331 41,513 56,312 59,708 42,421 48,334 -
-
NP to SH -17,292 37,331 41,513 56,312 59,708 42,421 48,334 -
-
Tax Rate 254.23% 47.70% 47.01% 39.65% 30.88% 31.54% 30.69% -
Total Cost 391,316 387,637 365,118 374,872 317,652 296,213 301,617 18.93%
-
Net Worth 1,220,891 1,396,434 1,223,500 1,219,616 1,211,328 1,196,038 1,190,900 1.67%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 14,297 - - - 9,530 - -
Div Payout % - 38.30% - - - 22.47% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,220,891 1,396,434 1,223,500 1,219,616 1,211,328 1,196,038 1,190,900 1.67%
NOSH 475,054 476,598 476,070 476,412 476,900 476,509 476,360 -0.18%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -4.62% 8.78% 10.21% 13.06% 15.82% 12.53% 13.81% -
ROE -1.42% 2.67% 3.39% 4.62% 4.93% 3.55% 4.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.73 89.17 85.41 90.51 79.13 71.07 73.46 4.72%
EPS -3.64 7.84 8.72 11.82 12.52 8.90 10.15 -
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.57 2.93 2.57 2.56 2.54 2.51 2.50 1.85%
Adjusted Per Share Value based on latest NOSH - 475,863
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 76.50 86.92 83.17 88.19 77.18 69.26 71.58 4.52%
EPS -3.54 7.64 8.49 11.52 12.21 8.68 9.89 -
DPS 0.00 2.92 0.00 0.00 0.00 1.95 0.00 -
NAPS 2.4971 2.8562 2.5025 2.4945 2.4776 2.4463 2.4358 1.66%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.98 1.95 1.85 2.18 2.58 2.15 1.86 -
P/RPS 2.51 2.19 2.17 2.41 3.26 3.03 2.53 -0.52%
P/EPS -54.40 24.90 21.22 18.44 20.61 24.15 18.33 -
EY -1.84 4.02 4.71 5.42 4.85 4.14 5.46 -
DY 0.00 1.54 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 0.77 0.67 0.72 0.85 1.02 0.86 0.74 2.68%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 -
Price 1.85 2.06 2.09 1.97 2.14 2.31 2.00 -
P/RPS 2.35 2.31 2.45 2.18 2.70 3.25 2.72 -9.27%
P/EPS -50.82 26.30 23.97 16.67 17.09 25.95 19.71 -
EY -1.97 3.80 4.17 6.00 5.85 3.85 5.07 -
DY 0.00 1.46 0.00 0.00 0.00 0.87 0.00 -
P/NAPS 0.72 0.70 0.81 0.77 0.84 0.92 0.80 -6.77%

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