[BRDB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 46.9%
YoY- 26381.67%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 466,388 258,283 663,695 513,058 336,388 190,993 561,523 -11.65%
PBT 50,416 32,202 72,037 46,462 23,152 14,644 19,526 88.31%
Tax -7,398 -2,482 -1,652 80 6,807 10,249 -15,609 -39.23%
NP 43,018 29,720 70,385 46,542 29,959 24,893 3,917 394.80%
-
NP to SH 46,155 31,155 69,350 47,667 32,449 24,795 1,177 1056.82%
-
Tax Rate 14.67% 7.71% 2.29% -0.17% -29.40% -69.99% 79.94% -
Total Cost 423,370 228,563 593,310 466,516 306,429 166,100 557,606 -16.78%
-
Net Worth 1,429,575 1,519,405 1,419,569 1,400,009 1,386,354 1,404,154 1,360,680 3.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 35,727 - - - 35,190 -
Div Payout % - - 51.52% - - - 2,989.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,429,575 1,519,405 1,419,569 1,400,009 1,386,354 1,404,154 1,360,680 3.35%
NOSH 476,525 479,307 476,365 476,193 476,410 475,984 469,200 1.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.22% 11.51% 10.61% 9.07% 8.91% 13.03% 0.70% -
ROE 3.23% 2.05% 4.89% 3.40% 2.34% 1.77% 0.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 97.87 53.89 139.32 107.74 70.61 40.13 119.68 -12.56%
EPS 9.70 6.50 14.60 10.01 6.80 5.20 0.25 1048.65%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.00 3.17 2.98 2.94 2.91 2.95 2.90 2.28%
Adjusted Per Share Value based on latest NOSH - 475,740
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 95.39 52.83 135.75 104.94 68.80 39.06 114.85 -11.65%
EPS 9.44 6.37 14.18 9.75 6.64 5.07 0.24 1059.16%
DPS 0.00 0.00 7.31 0.00 0.00 0.00 7.20 -
NAPS 2.924 3.1077 2.9035 2.8635 2.8356 2.872 2.7831 3.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.69 2.02 3.18 2.78 3.56 1.92 1.38 -
P/RPS 1.73 3.75 2.28 2.58 5.04 4.78 1.15 31.32%
P/EPS 17.45 31.08 21.84 27.77 52.27 36.86 550.12 -90.00%
EY 5.73 3.22 4.58 3.60 1.91 2.71 0.18 906.55%
DY 0.00 0.00 2.36 0.00 0.00 0.00 5.43 -
P/NAPS 0.56 0.64 1.07 0.95 1.22 0.65 0.48 10.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 23/05/08 19/02/08 26/11/07 24/08/07 25/05/07 26/02/07 -
Price 1.51 2.13 2.06 3.24 3.18 2.45 1.87 -
P/RPS 1.54 3.95 1.48 3.01 4.50 6.11 1.56 -0.85%
P/EPS 15.59 32.77 14.15 32.37 46.69 47.03 745.46 -92.42%
EY 6.41 3.05 7.07 3.09 2.14 2.13 0.13 1247.84%
DY 0.00 0.00 3.64 0.00 0.00 0.00 4.01 -
P/NAPS 0.50 0.67 0.69 1.10 1.09 0.83 0.64 -15.18%

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