[BRDB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 402.66%
YoY- -79.89%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 155,042 670,078 478,415 336,082 137,185 627,385 468,759 -52.14%
PBT 17,492 85,599 46,423 31,028 7,818 156,035 130,401 -73.76%
Tax -5,771 4,626 6,519 -8,152 -4,158 -19,256 -18,211 -53.48%
NP 11,721 90,225 52,942 22,876 3,660 136,779 112,190 -77.78%
-
NP to SH 12,623 88,390 49,784 21,383 4,254 131,271 105,566 -75.69%
-
Tax Rate 32.99% -5.40% -14.04% 26.27% 53.18% 12.34% 13.97% -
Total Cost 143,321 579,853 425,473 313,206 133,525 490,606 356,569 -45.50%
-
Net Worth 1,801,205 1,797,100 1,742,439 1,734,938 1,668,513 1,706,653 1,676,636 4.88%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 36,625 - - - 35,954 - -
Div Payout % - 41.44% - - - 27.39% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,801,205 1,797,100 1,742,439 1,734,938 1,668,513 1,706,653 1,676,636 4.88%
NOSH 485,500 488,342 488,078 485,977 472,666 479,396 477,674 1.08%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.56% 13.46% 11.07% 6.81% 2.67% 21.80% 23.93% -
ROE 0.70% 4.92% 2.86% 1.23% 0.25% 7.69% 6.30% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 31.93 137.21 98.02 69.16 29.02 130.87 98.13 -52.66%
EPS 2.60 18.10 10.20 4.40 0.90 27.40 22.10 -75.95%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.71 3.68 3.57 3.57 3.53 3.56 3.51 3.75%
Adjusted Per Share Value based on latest NOSH - 489,399
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 31.71 137.05 97.85 68.74 28.06 128.32 95.88 -52.14%
EPS 2.58 18.08 10.18 4.37 0.87 26.85 21.59 -75.70%
DPS 0.00 7.49 0.00 0.00 0.00 7.35 0.00 -
NAPS 3.6841 3.6757 3.5639 3.5485 3.4127 3.4907 3.4293 4.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.31 2.12 1.96 1.98 2.19 2.35 2.25 -
P/RPS 7.23 1.55 2.00 2.86 7.55 1.80 2.29 115.06%
P/EPS 88.85 11.71 19.22 45.00 243.33 8.58 10.18 323.35%
EY 1.13 8.54 5.20 2.22 0.41 11.65 9.82 -76.31%
DY 0.00 3.54 0.00 0.00 0.00 3.19 0.00 -
P/NAPS 0.62 0.58 0.55 0.55 0.62 0.66 0.64 -2.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 24/02/12 22/11/11 23/08/11 24/05/11 28/02/11 16/11/10 -
Price 2.28 2.30 2.13 2.34 2.10 2.01 2.51 -
P/RPS 7.14 1.68 2.17 3.38 7.24 1.54 2.56 98.01%
P/EPS 87.69 12.71 20.88 53.18 233.33 7.34 11.36 290.09%
EY 1.14 7.87 4.79 1.88 0.43 13.62 8.80 -74.36%
DY 0.00 3.26 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.61 0.63 0.60 0.66 0.59 0.56 0.72 -10.45%

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