[BRDB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -34.23%
YoY- -45.49%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 906,938 937,192 870,846 816,940 1,006,637 945,448 932,776 -1.85%
PBT 155,719 174,162 142,532 83,036 98,881 105,225 100,832 33.50%
Tax -42,981 -51,590 -41,524 -53,572 -5,555 -24,276 -14,796 103.19%
NP 112,738 122,572 101,008 29,464 93,326 80,949 86,036 19.68%
-
NP to SH 115,524 131,344 115,180 67,936 103,294 85,581 92,310 16.08%
-
Tax Rate 27.60% 29.62% 29.13% 64.52% 5.62% 23.07% 14.67% -
Total Cost 794,200 814,620 769,838 787,476 913,311 864,498 846,740 -4.16%
-
Net Worth 1,598,751 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 1,429,575 7.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 35,686 - - - 14,276 - - -
Div Payout % 30.89% - - - 13.82% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,598,751 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 1,429,575 7.71%
NOSH 475,818 475,884 475,950 471,777 475,885 475,451 476,525 -0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.43% 13.08% 11.60% 3.61% 9.27% 8.56% 9.22% -
ROE 7.23% 8.29% 7.42% 4.54% 6.91% 5.88% 6.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 190.61 196.94 182.97 173.16 211.53 198.85 195.75 -1.75%
EPS 24.30 27.60 24.20 14.40 21.70 18.00 19.40 16.15%
DPS 7.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.36 3.33 3.26 3.17 3.14 3.06 3.00 7.82%
Adjusted Per Share Value based on latest NOSH - 471,777
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 185.50 191.69 178.12 167.09 205.89 193.38 190.78 -1.84%
EPS 23.63 26.86 23.56 13.90 21.13 17.50 18.88 16.09%
DPS 7.30 0.00 0.00 0.00 2.92 0.00 0.00 -
NAPS 3.27 3.2412 3.1735 3.0589 3.0563 2.9757 2.924 7.71%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.58 1.70 1.40 1.02 1.02 1.39 1.69 -
P/RPS 0.83 0.86 0.77 0.59 0.48 0.70 0.86 -2.33%
P/EPS 6.51 6.16 5.79 7.08 4.70 7.72 8.72 -17.66%
EY 15.37 16.24 17.29 14.12 21.28 12.95 11.46 21.55%
DY 4.75 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.47 0.51 0.43 0.32 0.32 0.45 0.56 -10.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 20/11/09 10/08/09 22/05/09 20/02/09 21/11/08 22/08/08 -
Price 1.82 1.54 1.60 1.37 1.06 1.12 1.51 -
P/RPS 0.95 0.78 0.87 0.79 0.50 0.56 0.77 14.98%
P/EPS 7.50 5.58 6.61 9.51 4.88 6.22 7.79 -2.49%
EY 13.34 17.92 15.13 10.51 20.48 16.07 12.83 2.62%
DY 4.12 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 0.54 0.46 0.49 0.43 0.34 0.37 0.50 5.24%

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