[BRDB] QoQ Cumulative Quarter Result on 30-Sep-2000 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 54.92%
YoY- -57.63%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 125,379 62,618 253,575 193,336 124,828 64,250 444,207 1.29%
PBT 35,220 15,227 59,403 65,191 41,072 23,172 165,244 1.58%
Tax -6,892 -3,507 -26,026 -17,742 -10,444 -5,504 -6,052 -0.13%
NP 28,328 11,720 33,377 47,449 30,628 17,668 159,192 1.76%
-
NP to SH 28,328 11,720 33,377 47,449 30,628 17,668 159,192 1.76%
-
Tax Rate 19.57% 23.03% 43.81% 27.22% 25.43% 23.75% 3.66% -
Total Cost 97,051 50,898 220,198 145,887 94,200 46,582 285,015 1.09%
-
Net Worth 951,933 951,466 1,100,518 1,119,529 1,100,321 1,090,558 1,071,759 0.12%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 11,910 4,763 4,763 - 11,908 -
Div Payout % - - 35.68% 10.04% 15.55% - 7.48% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 951,933 951,466 1,100,518 1,119,529 1,100,321 1,090,558 1,071,759 0.12%
NOSH 475,966 475,733 476,415 476,395 476,329 476,226 476,337 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 22.59% 18.72% 13.16% 24.54% 24.54% 27.50% 35.84% -
ROE 2.98% 1.23% 3.03% 4.24% 2.78% 1.62% 14.85% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 26.34 13.16 53.23 40.58 26.21 13.49 93.25 1.29%
EPS 5.95 2.46 7.01 9.96 6.43 3.71 33.42 1.76%
DPS 0.00 0.00 2.50 1.00 1.00 0.00 2.50 -
NAPS 2.00 2.00 2.31 2.35 2.31 2.29 2.25 0.11%
Adjusted Per Share Value based on latest NOSH - 476,515
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 25.64 12.81 51.86 39.54 25.53 13.14 90.86 1.29%
EPS 5.79 2.40 6.83 9.70 6.26 3.61 32.56 1.76%
DPS 0.00 0.00 2.44 0.97 0.97 0.00 2.44 -
NAPS 1.947 1.9461 2.2509 2.2898 2.2505 2.2306 2.1921 0.12%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.83 0.86 0.85 1.47 1.68 2.11 0.00 -
P/RPS 3.15 6.53 1.60 3.62 6.41 15.64 0.00 -100.00%
P/EPS 13.95 34.91 12.13 14.76 26.13 56.87 0.00 -100.00%
EY 7.17 2.86 8.24 6.78 3.83 1.76 0.00 -100.00%
DY 0.00 0.00 2.94 0.68 0.60 0.00 0.00 -
P/NAPS 0.42 0.43 0.37 0.63 0.73 0.92 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/07/01 29/05/01 23/02/01 24/11/00 28/08/00 25/05/00 29/02/00 -
Price 1.12 0.87 0.88 1.16 1.66 2.15 2.07 -
P/RPS 4.25 6.61 1.65 2.86 6.33 15.94 2.22 -0.65%
P/EPS 18.82 35.31 12.56 11.65 25.82 57.95 6.19 -1.12%
EY 5.31 2.83 7.96 8.59 3.87 1.73 16.14 1.13%
DY 0.00 0.00 2.84 0.86 0.60 0.00 1.21 -
P/NAPS 0.56 0.44 0.38 0.49 0.72 0.94 0.92 0.50%

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