[BRDB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 8326.51%
YoY- 602.21%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 663,695 684,077 672,776 763,972 561,523 522,630 530,828 16.01%
PBT 72,037 61,949 46,304 58,576 19,526 21,498 34,228 64.00%
Tax -1,652 106 13,614 40,996 -15,609 -18,297 -12,992 -74.61%
NP 70,385 62,056 59,918 99,572 3,917 3,201 21,236 121.81%
-
NP to SH 69,350 63,556 64,898 99,180 1,177 240 19,094 135.72%
-
Tax Rate 2.29% -0.17% -29.40% -69.99% 79.94% 85.11% 37.96% -
Total Cost 593,310 622,021 612,858 664,400 557,606 519,429 509,592 10.64%
-
Net Worth 1,419,569 1,400,009 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1.45%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 35,727 - - - 35,190 - - -
Div Payout % 51.52% - - - 2,989.80% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,419,569 1,400,009 1,386,354 1,404,154 1,360,680 1,300,500 1,389,088 1.45%
NOSH 476,365 476,193 476,410 475,984 469,200 450,000 477,350 -0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.61% 9.07% 8.91% 13.03% 0.70% 0.61% 4.00% -
ROE 4.89% 4.54% 4.68% 7.06% 0.09% 0.02% 1.37% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 139.32 143.66 141.22 160.50 119.68 116.14 111.20 16.17%
EPS 14.60 13.35 13.60 20.80 0.25 0.05 4.00 136.50%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 2.98 2.94 2.91 2.95 2.90 2.89 2.91 1.59%
Adjusted Per Share Value based on latest NOSH - 475,984
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 135.75 139.92 137.61 156.26 114.85 106.90 108.57 16.01%
EPS 14.18 13.00 13.27 20.29 0.24 0.05 3.91 135.49%
DPS 7.31 0.00 0.00 0.00 7.20 0.00 0.00 -
NAPS 2.9035 2.8635 2.8356 2.872 2.7831 2.66 2.8412 1.45%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.18 2.78 3.56 1.92 1.38 1.04 1.26 -
P/RPS 2.28 1.94 2.52 1.20 1.15 0.90 1.13 59.47%
P/EPS 21.84 20.83 26.13 9.21 550.12 1,950.00 31.50 -21.61%
EY 4.58 4.80 3.83 10.85 0.18 0.05 3.17 27.71%
DY 2.36 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 1.07 0.95 1.22 0.65 0.48 0.36 0.43 83.32%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 26/11/07 24/08/07 25/05/07 26/02/07 17/11/06 28/08/06 -
Price 2.06 3.24 3.18 2.45 1.87 1.10 1.08 -
P/RPS 1.48 2.26 2.25 1.53 1.56 0.95 0.97 32.43%
P/EPS 14.15 24.28 23.34 11.76 745.46 2,062.50 27.00 -34.92%
EY 7.07 4.12 4.28 8.50 0.13 0.05 3.70 53.80%
DY 3.64 0.00 0.00 0.00 4.01 0.00 0.00 -
P/NAPS 0.69 1.10 1.09 0.83 0.64 0.38 0.37 51.33%

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