[BRDB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 239.08%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 189,804 906,938 702,894 435,423 204,235 1,006,637 709,086 -58.49%
PBT 33,313 155,719 130,622 71,266 20,759 98,881 78,919 -43.75%
Tax -7,823 -42,981 -38,693 -20,762 -13,393 -5,555 -18,207 -43.08%
NP 25,490 112,738 91,929 50,504 7,366 93,326 60,712 -43.95%
-
NP to SH 22,156 115,524 98,508 57,590 16,984 103,294 64,186 -50.82%
-
Tax Rate 23.48% 27.60% 29.62% 29.13% 64.52% 5.62% 23.07% -
Total Cost 164,314 794,200 610,965 384,919 196,869 913,311 648,374 -59.98%
-
Net Worth 1,612,202 1,598,751 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 7.09%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 35,686 - - - 14,276 - -
Div Payout % - 30.89% - - - 13.82% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,612,202 1,598,751 1,584,693 1,551,598 1,495,535 1,494,282 1,454,882 7.09%
NOSH 471,404 475,818 475,884 475,950 471,777 475,885 475,451 -0.56%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.43% 12.43% 13.08% 11.60% 3.61% 9.27% 8.56% -
ROE 1.37% 7.23% 6.22% 3.71% 1.14% 6.91% 4.41% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.26 190.61 147.70 91.48 43.29 211.53 149.14 -58.26%
EPS 4.70 24.30 20.70 12.10 3.60 21.70 13.50 -50.54%
DPS 0.00 7.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.42 3.36 3.33 3.26 3.17 3.14 3.06 7.70%
Adjusted Per Share Value based on latest NOSH - 477,717
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 38.82 185.50 143.77 89.06 41.77 205.89 145.03 -58.49%
EPS 4.53 23.63 20.15 11.78 3.47 21.13 13.13 -50.84%
DPS 0.00 7.30 0.00 0.00 0.00 2.92 0.00 -
NAPS 3.2975 3.27 3.2412 3.1735 3.0589 3.0563 2.9757 7.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.01 1.58 1.70 1.40 1.02 1.02 1.39 -
P/RPS 4.99 0.83 1.15 1.53 2.36 0.48 0.93 206.80%
P/EPS 42.77 6.51 8.21 11.57 28.33 4.70 10.30 158.56%
EY 2.34 15.37 12.18 8.64 3.53 21.28 9.71 -61.30%
DY 0.00 4.75 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.59 0.47 0.51 0.43 0.32 0.32 0.45 19.81%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 20/02/09 21/11/08 -
Price 1.62 1.82 1.54 1.60 1.37 1.06 1.12 -
P/RPS 4.02 0.95 1.04 1.75 3.16 0.50 0.75 206.58%
P/EPS 34.47 7.50 7.44 13.22 38.06 4.88 8.30 158.59%
EY 2.90 13.34 13.44 7.56 2.63 20.48 12.05 -61.34%
DY 0.00 4.12 0.00 0.00 0.00 2.83 0.00 -
P/NAPS 0.47 0.54 0.46 0.49 0.43 0.34 0.37 17.30%

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