[BRDB] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -29.66%
YoY- -79.03%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 207,235 125,379 62,618 253,575 193,336 124,828 64,250 118.14%
PBT 52,078 35,220 15,227 59,403 65,191 41,072 23,172 71.49%
Tax -9,580 -6,892 -3,507 -26,026 -17,742 -10,444 -5,504 44.64%
NP 42,498 28,328 11,720 33,377 47,449 30,628 17,668 79.42%
-
NP to SH 42,498 28,328 11,720 33,377 47,449 30,628 17,668 79.42%
-
Tax Rate 18.40% 19.57% 23.03% 43.81% 27.22% 25.43% 23.75% -
Total Cost 164,737 97,051 50,898 220,198 145,887 94,200 46,582 131.94%
-
Net Worth 1,143,443 951,933 951,466 1,100,518 1,119,529 1,100,321 1,090,558 3.20%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 11,910 4,763 4,763 - -
Div Payout % - - - 35.68% 10.04% 15.55% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 1,143,443 951,933 951,466 1,100,518 1,119,529 1,100,321 1,090,558 3.20%
NOSH 476,434 475,966 475,733 476,415 476,395 476,329 476,226 0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 20.51% 22.59% 18.72% 13.16% 24.54% 24.54% 27.50% -
ROE 3.72% 2.98% 1.23% 3.03% 4.24% 2.78% 1.62% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 43.50 26.34 13.16 53.23 40.58 26.21 13.49 118.11%
EPS 8.92 5.95 2.46 7.01 9.96 6.43 3.71 79.37%
DPS 0.00 0.00 0.00 2.50 1.00 1.00 0.00 -
NAPS 2.40 2.00 2.00 2.31 2.35 2.31 2.29 3.17%
Adjusted Per Share Value based on latest NOSH - 476,361
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 42.39 25.64 12.81 51.86 39.54 25.53 13.14 118.17%
EPS 8.69 5.79 2.40 6.83 9.70 6.26 3.61 79.51%
DPS 0.00 0.00 0.00 2.44 0.97 0.97 0.00 -
NAPS 2.3387 1.947 1.9461 2.2509 2.2898 2.2505 2.2306 3.20%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.94 0.83 0.86 0.85 1.47 1.68 2.11 -
P/RPS 2.16 3.15 6.53 1.60 3.62 6.41 15.64 -73.24%
P/EPS 10.54 13.95 34.91 12.13 14.76 26.13 56.87 -67.46%
EY 9.49 7.17 2.86 8.24 6.78 3.83 1.76 207.17%
DY 0.00 0.00 0.00 2.94 0.68 0.60 0.00 -
P/NAPS 0.39 0.42 0.43 0.37 0.63 0.73 0.92 -43.53%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 24/10/01 23/07/01 29/05/01 23/02/01 24/11/00 28/08/00 25/05/00 -
Price 0.96 1.12 0.87 0.88 1.16 1.66 2.15 -
P/RPS 2.21 4.25 6.61 1.65 2.86 6.33 15.94 -73.18%
P/EPS 10.76 18.82 35.31 12.56 11.65 25.82 57.95 -67.42%
EY 9.29 5.31 2.83 7.96 8.59 3.87 1.73 206.33%
DY 0.00 0.00 0.00 2.84 0.86 0.60 0.00 -
P/NAPS 0.40 0.56 0.44 0.38 0.49 0.72 0.94 -43.39%

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