[BRDB] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 139.91%
YoY- 84.6%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 548,740 627,385 625,012 682,330 759,216 906,938 937,192 -30.03%
PBT 31,272 156,035 173,868 254,796 133,252 155,719 174,162 -68.20%
Tax -16,632 -19,256 -24,281 -31,098 -31,292 -42,981 -51,590 -53.01%
NP 14,640 136,779 149,586 223,698 101,960 112,738 122,572 -75.77%
-
NP to SH 17,016 131,271 140,754 212,622 88,624 115,524 131,344 -74.42%
-
Tax Rate 53.18% 12.34% 13.97% 12.21% 23.48% 27.60% 29.62% -
Total Cost 534,100 490,606 475,425 458,632 657,256 794,200 814,620 -24.54%
-
Net Worth 1,668,513 1,706,653 1,676,636 1,711,464 1,612,202 1,598,751 1,584,693 3.49%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 35,954 - - - 35,686 - -
Div Payout % - 27.39% - - - 30.89% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,668,513 1,706,653 1,676,636 1,711,464 1,612,202 1,598,751 1,584,693 3.49%
NOSH 472,666 479,396 477,674 476,730 471,404 475,818 475,884 -0.45%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.67% 21.80% 23.93% 32.78% 13.43% 12.43% 13.08% -
ROE 1.02% 7.69% 8.40% 12.42% 5.50% 7.23% 8.29% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 116.09 130.87 130.84 143.13 161.05 190.61 196.94 -29.71%
EPS 3.60 27.40 29.47 44.60 18.80 24.30 27.60 -74.31%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.53 3.56 3.51 3.59 3.42 3.36 3.33 3.96%
Adjusted Per Share Value based on latest NOSH - 475,451
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 112.24 128.32 127.84 139.56 155.29 185.50 191.69 -30.03%
EPS 3.48 26.85 28.79 43.49 18.13 23.63 26.86 -74.42%
DPS 0.00 7.35 0.00 0.00 0.00 7.30 0.00 -
NAPS 3.4127 3.4907 3.4293 3.5005 3.2975 3.27 3.2412 3.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.19 2.35 2.25 1.66 2.01 1.58 1.70 -
P/RPS 1.89 1.80 1.72 1.16 1.25 0.83 0.86 69.11%
P/EPS 60.83 8.58 7.64 3.72 10.69 6.51 6.16 360.92%
EY 1.64 11.65 13.10 26.87 9.35 15.37 16.24 -78.34%
DY 0.00 3.19 0.00 0.00 0.00 4.75 0.00 -
P/NAPS 0.62 0.66 0.64 0.46 0.59 0.47 0.51 13.91%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 -
Price 2.10 2.01 2.51 2.41 1.62 1.82 1.54 -
P/RPS 1.81 1.54 1.92 1.68 1.01 0.95 0.78 75.36%
P/EPS 58.33 7.34 8.52 5.40 8.62 7.50 5.58 378.76%
EY 1.71 13.62 11.74 18.51 11.60 13.34 17.92 -79.14%
DY 0.00 3.73 0.00 0.00 0.00 4.12 0.00 -
P/NAPS 0.59 0.56 0.72 0.67 0.47 0.54 0.46 18.06%

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