[BRDB] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 3.28%
YoY- -57.63%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 250,758 250,472 253,575 257,781 249,656 257,000 444,207 0.58%
PBT 70,440 60,908 59,403 86,921 82,144 92,688 165,244 0.86%
Tax -13,784 -14,028 -26,026 -23,656 -20,888 -22,016 -6,052 -0.83%
NP 56,656 46,880 33,377 63,265 61,256 70,672 159,192 1.05%
-
NP to SH 56,656 46,880 33,377 63,265 61,256 70,672 159,192 1.05%
-
Tax Rate 19.57% 23.03% 43.81% 27.22% 25.43% 23.75% 3.66% -
Total Cost 194,102 203,592 220,198 194,516 188,400 186,328 285,015 0.39%
-
Net Worth 951,933 951,466 1,100,518 1,119,529 1,100,321 1,090,558 1,071,759 0.12%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 11,910 6,351 9,526 - 11,908 -
Div Payout % - - 35.68% 10.04% 15.55% - 7.48% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 951,933 951,466 1,100,518 1,119,529 1,100,321 1,090,558 1,071,759 0.12%
NOSH 475,966 475,733 476,415 476,395 476,329 476,226 476,337 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 22.59% 18.72% 13.16% 24.54% 24.54% 27.50% 35.84% -
ROE 5.95% 4.93% 3.03% 5.65% 5.57% 6.48% 14.85% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 52.68 52.65 53.23 54.11 52.41 53.97 93.25 0.58%
EPS 11.90 9.84 7.01 13.28 12.86 14.84 33.42 1.05%
DPS 0.00 0.00 2.50 1.33 2.00 0.00 2.50 -
NAPS 2.00 2.00 2.31 2.35 2.31 2.29 2.25 0.11%
Adjusted Per Share Value based on latest NOSH - 476,515
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 51.29 51.23 51.86 52.73 51.06 52.57 90.86 0.58%
EPS 11.59 9.59 6.83 12.94 12.53 14.45 32.56 1.05%
DPS 0.00 0.00 2.44 1.30 1.95 0.00 2.44 -
NAPS 1.947 1.9461 2.2509 2.2898 2.2505 2.2306 2.1921 0.12%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.83 0.86 0.85 1.47 1.68 2.11 0.00 -
P/RPS 1.58 1.63 1.60 2.72 3.21 3.91 0.00 -100.00%
P/EPS 6.97 8.73 12.13 11.07 13.06 14.22 0.00 -100.00%
EY 14.34 11.46 8.24 9.03 7.65 7.03 0.00 -100.00%
DY 0.00 0.00 2.94 0.91 1.19 0.00 0.00 -
P/NAPS 0.42 0.43 0.37 0.63 0.73 0.92 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/07/01 29/05/01 23/02/01 24/11/00 28/08/00 25/05/00 29/02/00 -
Price 1.12 0.87 0.88 1.16 1.66 2.15 2.07 -
P/RPS 2.13 1.65 1.65 2.14 3.17 3.98 2.22 0.04%
P/EPS 9.41 8.83 12.56 8.73 12.91 14.49 6.19 -0.42%
EY 10.63 11.33 7.96 11.45 7.75 6.90 16.14 0.42%
DY 0.00 0.00 2.84 1.15 1.20 0.00 1.21 -
P/NAPS 0.56 0.44 0.38 0.49 0.72 0.94 0.92 0.50%

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