[BRDB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2.07%
YoY- 26381.67%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 932,776 1,033,132 663,695 684,077 672,776 763,972 561,523 40.30%
PBT 100,832 128,808 72,037 61,949 46,304 58,576 19,526 199.05%
Tax -14,796 -9,928 -1,652 106 13,614 40,996 -15,609 -3.50%
NP 86,036 118,880 70,385 62,056 59,918 99,572 3,917 685.78%
-
NP to SH 92,310 124,620 69,350 63,556 64,898 99,180 1,177 1737.11%
-
Tax Rate 14.67% 7.71% 2.29% -0.17% -29.40% -69.99% 79.94% -
Total Cost 846,740 914,252 593,310 622,021 612,858 664,400 557,606 32.14%
-
Net Worth 1,429,575 1,519,405 1,419,569 1,400,009 1,386,354 1,404,154 1,360,680 3.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 35,727 - - - 35,190 -
Div Payout % - - 51.52% - - - 2,989.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,429,575 1,519,405 1,419,569 1,400,009 1,386,354 1,404,154 1,360,680 3.35%
NOSH 476,525 479,307 476,365 476,193 476,410 475,984 469,200 1.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.22% 11.51% 10.61% 9.07% 8.91% 13.03% 0.70% -
ROE 6.46% 8.20% 4.89% 4.54% 4.68% 7.06% 0.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 195.75 215.55 139.32 143.66 141.22 160.50 119.68 38.86%
EPS 19.40 26.00 14.60 13.35 13.60 20.80 0.25 1724.14%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.00 3.17 2.98 2.94 2.91 2.95 2.90 2.28%
Adjusted Per Share Value based on latest NOSH - 475,740
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 190.78 211.31 135.75 139.92 137.61 156.26 114.85 40.30%
EPS 18.88 25.49 14.18 13.00 13.27 20.29 0.24 1740.83%
DPS 0.00 0.00 7.31 0.00 0.00 0.00 7.20 -
NAPS 2.924 3.1077 2.9035 2.8635 2.8356 2.872 2.7831 3.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.69 2.02 3.18 2.78 3.56 1.92 1.38 -
P/RPS 0.86 0.94 2.28 1.94 2.52 1.20 1.15 -17.62%
P/EPS 8.72 7.77 21.84 20.83 26.13 9.21 550.12 -93.70%
EY 11.46 12.87 4.58 4.80 3.83 10.85 0.18 1498.48%
DY 0.00 0.00 2.36 0.00 0.00 0.00 5.43 -
P/NAPS 0.56 0.64 1.07 0.95 1.22 0.65 0.48 10.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 23/05/08 19/02/08 26/11/07 24/08/07 25/05/07 26/02/07 -
Price 1.51 2.13 2.06 3.24 3.18 2.45 1.87 -
P/RPS 0.77 0.99 1.48 2.26 2.25 1.53 1.56 -37.57%
P/EPS 7.79 8.19 14.15 24.28 23.34 11.76 745.46 -95.23%
EY 12.83 12.21 7.07 4.12 4.28 8.50 0.13 2041.59%
DY 0.00 0.00 3.64 0.00 0.00 0.00 4.01 -
P/NAPS 0.50 0.67 0.69 1.10 1.09 0.83 0.64 -15.18%

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