[BRDB] QoQ Quarter Result on 30-Jun-2001 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 44.74%
YoY- 30.89%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 77,845 57,109 81,278 62,761 62,618 60,239 68,508 8.89%
PBT 20,120 -51,164 19,341 20,328 15,227 -9,002 24,119 -11.39%
Tax -6,295 51,164 -2,450 -3,365 -3,507 9,002 -7,298 -9.39%
NP 13,825 0 16,891 16,963 11,720 0 16,821 -12.26%
-
NP to SH 13,825 -60,040 16,891 16,963 11,720 -16,380 16,821 -12.26%
-
Tax Rate 31.29% - 12.67% 16.55% 23.03% - 30.26% -
Total Cost 64,020 57,109 64,387 45,798 50,898 60,239 51,687 15.34%
-
Net Worth 1,096,465 1,081,672 1,141,926 952,268 951,466 1,100,394 1,119,811 -1.39%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 4,765 - - - 7,145 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 1,096,465 1,081,672 1,141,926 952,268 951,466 1,100,394 1,119,811 -1.39%
NOSH 476,724 476,507 475,802 476,134 475,733 476,361 476,515 0.02%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 17.76% 0.00% 20.78% 27.03% 18.72% 0.00% 24.55% -
ROE 1.26% -5.55% 1.48% 1.78% 1.23% -1.49% 1.50% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 16.33 11.98 17.08 13.18 13.16 12.65 14.38 8.85%
EPS 2.90 -12.60 3.55 3.56 2.46 -3.44 3.53 -12.29%
DPS 0.00 1.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 2.30 2.27 2.40 2.00 2.00 2.31 2.35 -1.42%
Adjusted Per Share Value based on latest NOSH - 476,134
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 15.92 11.68 16.62 12.84 12.81 12.32 14.01 8.90%
EPS 2.83 -12.28 3.45 3.47 2.40 -3.35 3.44 -12.21%
DPS 0.00 0.97 0.00 0.00 0.00 1.46 0.00 -
NAPS 2.2426 2.2124 2.3356 1.9477 1.9461 2.2507 2.2904 -1.39%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.49 1.23 0.94 0.83 0.86 0.85 1.47 -
P/RPS 9.12 10.26 5.50 6.30 6.53 6.72 10.22 -7.31%
P/EPS 51.38 -9.76 26.48 23.30 34.91 -24.72 41.64 15.05%
EY 1.95 -10.24 3.78 4.29 2.86 -4.05 2.40 -12.93%
DY 0.00 0.81 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.65 0.54 0.39 0.42 0.43 0.37 0.63 2.10%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 26/02/02 24/10/01 23/07/01 29/05/01 23/02/01 24/11/00 -
Price 1.50 1.27 0.96 1.12 0.87 0.88 1.16 -
P/RPS 9.19 10.60 5.62 8.50 6.61 6.96 8.07 9.05%
P/EPS 51.72 -10.08 27.04 31.44 35.31 -25.59 32.86 35.34%
EY 1.93 -9.92 3.70 3.18 2.83 -3.91 3.04 -26.15%
DY 0.00 0.79 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 0.65 0.56 0.40 0.56 0.44 0.38 0.49 20.74%

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