[BRDB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -65.45%
YoY- -48.27%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 338,634 349,952 316,448 271,736 351,474 297,493 306,186 6.92%
PBT 61,966 69,740 64,222 31,284 59,388 58,269 86,012 -19.58%
Tax -19,545 -21,405 -15,050 -2,676 23,410 -12,909 -15,504 16.64%
NP 42,421 48,334 49,172 28,608 82,798 45,360 70,508 -28.66%
-
NP to SH 42,421 48,334 49,172 28,608 82,798 45,360 70,508 -28.66%
-
Tax Rate 31.54% 30.69% 23.43% 8.55% -39.42% 22.15% 18.03% -
Total Cost 296,213 301,617 267,276 243,128 268,676 252,133 235,678 16.41%
-
Net Worth 1,196,038 1,190,900 1,176,888 1,168,160 1,157,344 1,114,259 1,114,788 4.78%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,530 - - - 7,144 - - -
Div Payout % 22.47% - - - 8.63% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,196,038 1,190,900 1,176,888 1,168,160 1,157,344 1,114,259 1,114,788 4.78%
NOSH 476,509 476,360 476,472 476,800 476,273 476,179 476,405 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.53% 13.81% 15.54% 10.53% 23.56% 15.25% 23.03% -
ROE 3.55% 4.06% 4.18% 2.45% 7.15% 4.07% 6.32% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 71.07 73.46 66.41 56.99 73.80 62.48 64.27 6.91%
EPS 8.90 10.15 10.32 6.00 17.38 9.52 14.80 -28.68%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.51 2.50 2.47 2.45 2.43 2.34 2.34 4.77%
Adjusted Per Share Value based on latest NOSH - 476,800
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 69.26 71.58 64.72 55.58 71.89 60.85 62.63 6.91%
EPS 8.68 9.89 10.06 5.85 16.93 9.28 14.42 -28.64%
DPS 1.95 0.00 0.00 0.00 1.46 0.00 0.00 -
NAPS 2.4463 2.4358 2.4071 2.3893 2.3672 2.279 2.2801 4.78%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.15 1.86 1.43 1.03 1.18 1.09 1.42 -
P/RPS 3.03 2.53 2.15 1.81 1.60 1.74 2.21 23.34%
P/EPS 24.15 18.33 13.86 17.17 6.79 11.44 9.59 84.78%
EY 4.14 5.46 7.22 5.83 14.73 8.74 10.42 -45.86%
DY 0.93 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 0.86 0.74 0.58 0.42 0.49 0.47 0.61 25.65%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 25/08/03 13/05/03 28/02/03 21/11/02 15/08/02 -
Price 2.31 2.00 1.85 1.02 1.02 1.19 1.40 -
P/RPS 3.25 2.72 2.79 1.79 1.38 1.90 2.18 30.40%
P/EPS 25.95 19.71 17.93 17.00 5.87 12.49 9.46 95.59%
EY 3.85 5.07 5.58 5.88 17.04 8.00 10.57 -48.90%
DY 0.87 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.92 0.80 0.75 0.42 0.42 0.51 0.60 32.86%

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