[BRDB] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 40.75%
YoY- 108.71%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 424,968 406,632 431,184 377,360 338,634 349,952 316,448 21.61%
PBT 71,379 78,344 93,308 86,388 61,966 69,740 64,222 7.26%
Tax -34,048 -36,830 -36,996 -26,680 -19,545 -21,405 -15,050 71.90%
NP 37,331 41,513 56,312 59,708 42,421 48,334 49,172 -16.70%
-
NP to SH 37,331 41,513 56,312 59,708 42,421 48,334 49,172 -16.70%
-
Tax Rate 47.70% 47.01% 39.65% 30.88% 31.54% 30.69% 23.43% -
Total Cost 387,637 365,118 374,872 317,652 296,213 301,617 267,276 27.98%
-
Net Worth 1,396,434 1,223,500 1,219,616 1,211,328 1,196,038 1,190,900 1,176,888 12.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 14,297 - - - 9,530 - - -
Div Payout % 38.30% - - - 22.47% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,396,434 1,223,500 1,219,616 1,211,328 1,196,038 1,190,900 1,176,888 12.02%
NOSH 476,598 476,070 476,412 476,900 476,509 476,360 476,472 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.78% 10.21% 13.06% 15.82% 12.53% 13.81% 15.54% -
ROE 2.67% 3.39% 4.62% 4.93% 3.55% 4.06% 4.18% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 89.17 85.41 90.51 79.13 71.07 73.46 66.41 21.60%
EPS 7.84 8.72 11.82 12.52 8.90 10.15 10.32 -16.67%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.93 2.57 2.56 2.54 2.51 2.50 2.47 12.00%
Adjusted Per Share Value based on latest NOSH - 476,900
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 86.92 83.17 88.19 77.18 69.26 71.58 64.72 21.61%
EPS 7.64 8.49 11.52 12.21 8.68 9.89 10.06 -16.69%
DPS 2.92 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 2.8562 2.5025 2.4945 2.4776 2.4463 2.4358 2.4071 12.02%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.95 1.85 2.18 2.58 2.15 1.86 1.43 -
P/RPS 2.19 2.17 2.41 3.26 3.03 2.53 2.15 1.23%
P/EPS 24.90 21.22 18.44 20.61 24.15 18.33 13.86 47.52%
EY 4.02 4.71 5.42 4.85 4.14 5.46 7.22 -32.19%
DY 1.54 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.67 0.72 0.85 1.02 0.86 0.74 0.58 10.04%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 -
Price 2.06 2.09 1.97 2.14 2.31 2.00 1.85 -
P/RPS 2.31 2.45 2.18 2.70 3.25 2.72 2.79 -11.77%
P/EPS 26.30 23.97 16.67 17.09 25.95 19.71 17.93 28.94%
EY 3.80 4.17 6.00 5.85 3.85 5.07 5.58 -22.50%
DY 1.46 0.00 0.00 0.00 0.87 0.00 0.00 -
P/NAPS 0.70 0.81 0.77 0.84 0.92 0.80 0.75 -4.47%

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