[BRDB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 79.7%
YoY- 25.65%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,006,637 945,448 932,776 1,033,132 663,695 684,077 672,776 30.65%
PBT 98,881 105,225 100,832 128,808 72,037 61,949 46,304 65.44%
Tax -5,555 -24,276 -14,796 -9,928 -1,652 106 13,614 -
NP 93,326 80,949 86,036 118,880 70,385 62,056 59,918 34.18%
-
NP to SH 103,294 85,581 92,310 124,620 69,350 63,556 64,898 36.12%
-
Tax Rate 5.62% 23.07% 14.67% 7.71% 2.29% -0.17% -29.40% -
Total Cost 913,311 864,498 846,740 914,252 593,310 622,021 612,858 30.31%
-
Net Worth 1,494,282 1,454,882 1,429,575 1,519,405 1,419,569 1,400,009 1,386,354 5.10%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 14,276 - - - 35,727 - - -
Div Payout % 13.82% - - - 51.52% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,494,282 1,454,882 1,429,575 1,519,405 1,419,569 1,400,009 1,386,354 5.10%
NOSH 475,885 475,451 476,525 479,307 476,365 476,193 476,410 -0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.27% 8.56% 9.22% 11.51% 10.61% 9.07% 8.91% -
ROE 6.91% 5.88% 6.46% 8.20% 4.89% 4.54% 4.68% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 211.53 198.85 195.75 215.55 139.32 143.66 141.22 30.75%
EPS 21.70 18.00 19.40 26.00 14.60 13.35 13.60 36.35%
DPS 3.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.14 3.06 3.00 3.17 2.98 2.94 2.91 5.17%
Adjusted Per Share Value based on latest NOSH - 479,307
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 205.89 193.38 190.78 211.31 135.75 139.92 137.61 30.65%
EPS 21.13 17.50 18.88 25.49 14.18 13.00 13.27 36.16%
DPS 2.92 0.00 0.00 0.00 7.31 0.00 0.00 -
NAPS 3.0563 2.9757 2.924 3.1077 2.9035 2.8635 2.8356 5.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.02 1.39 1.69 2.02 3.18 2.78 3.56 -
P/RPS 0.48 0.70 0.86 0.94 2.28 1.94 2.52 -66.72%
P/EPS 4.70 7.72 8.72 7.77 21.84 20.83 26.13 -67.96%
EY 21.28 12.95 11.46 12.87 4.58 4.80 3.83 212.07%
DY 2.94 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 0.32 0.45 0.56 0.64 1.07 0.95 1.22 -58.85%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 21/11/08 22/08/08 23/05/08 19/02/08 26/11/07 24/08/07 -
Price 1.06 1.12 1.51 2.13 2.06 3.24 3.18 -
P/RPS 0.50 0.56 0.77 0.99 1.48 2.26 2.25 -63.14%
P/EPS 4.88 6.22 7.79 8.19 14.15 24.28 23.34 -64.60%
EY 20.48 16.07 12.83 12.21 7.07 4.12 4.28 182.61%
DY 2.83 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.34 0.37 0.50 0.67 0.69 1.10 1.09 -53.84%

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