[BRDB] QoQ Cumulative Quarter Result on 31-Mar-2000 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -88.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 253,575 193,336 124,828 64,250 444,207 350,599 224,639 -0.12%
PBT 59,403 65,191 41,072 23,172 165,244 114,989 91,224 0.43%
Tax -26,026 -17,742 -10,444 -5,504 -6,052 -3,001 1,587 -
NP 33,377 47,449 30,628 17,668 159,192 111,988 92,811 1.04%
-
NP to SH 33,377 47,449 30,628 17,668 159,192 111,988 92,811 1.04%
-
Tax Rate 43.81% 27.22% 25.43% 23.75% 3.66% 2.61% -1.74% -
Total Cost 220,198 145,887 94,200 46,582 285,015 238,611 131,828 -0.51%
-
Net Worth 1,100,518 1,119,529 1,100,321 1,090,558 1,071,759 1,028,898 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 11,910 4,763 4,763 - 11,908 - 4,764 -0.92%
Div Payout % 35.68% 10.04% 15.55% - 7.48% - 5.13% -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 1,100,518 1,119,529 1,100,321 1,090,558 1,071,759 1,028,898 0 -100.00%
NOSH 476,415 476,395 476,329 476,226 476,337 476,341 476,442 0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 13.16% 24.54% 24.54% 27.50% 35.84% 31.94% 41.32% -
ROE 3.03% 4.24% 2.78% 1.62% 14.85% 10.88% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 53.23 40.58 26.21 13.49 93.25 73.60 47.15 -0.12%
EPS 7.01 9.96 6.43 3.71 33.42 23.51 19.48 1.04%
DPS 2.50 1.00 1.00 0.00 2.50 0.00 1.00 -0.92%
NAPS 2.31 2.35 2.31 2.29 2.25 2.16 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 476,226
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 51.86 39.54 25.53 13.14 90.86 71.71 45.95 -0.12%
EPS 6.83 9.70 6.26 3.61 32.56 22.91 18.98 1.04%
DPS 2.44 0.97 0.97 0.00 2.44 0.00 0.97 -0.93%
NAPS 2.2509 2.2898 2.2505 2.2306 2.1921 2.1044 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 0.85 1.47 1.68 2.11 0.00 0.00 0.00 -
P/RPS 1.60 3.62 6.41 15.64 0.00 0.00 0.00 -100.00%
P/EPS 12.13 14.76 26.13 56.87 0.00 0.00 0.00 -100.00%
EY 8.24 6.78 3.83 1.76 0.00 0.00 0.00 -100.00%
DY 2.94 0.68 0.60 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.37 0.63 0.73 0.92 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 23/02/01 24/11/00 28/08/00 25/05/00 29/02/00 25/11/99 - -
Price 0.88 1.16 1.66 2.15 2.07 0.00 0.00 -
P/RPS 1.65 2.86 6.33 15.94 2.22 0.00 0.00 -100.00%
P/EPS 12.56 11.65 25.82 57.95 6.19 0.00 0.00 -100.00%
EY 7.96 8.59 3.87 1.73 16.14 0.00 0.00 -100.00%
DY 2.84 0.86 0.60 0.00 1.21 0.00 0.00 -100.00%
P/NAPS 0.38 0.49 0.72 0.94 0.92 0.00 0.00 -100.00%

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