[BRDB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.77%
YoY- 140.55%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 151,361 189,804 204,044 267,471 231,188 204,235 297,551 -36.35%
PBT 94,085 33,313 25,097 59,356 50,507 20,759 19,962 181.91%
Tax -7,726 -7,823 -4,288 -17,931 -7,369 -13,393 12,652 -
NP 86,359 25,490 20,809 41,425 43,138 7,366 32,614 91.73%
-
NP to SH 84,155 22,156 17,016 40,918 40,606 16,984 39,108 66.91%
-
Tax Rate 8.21% 23.48% 17.09% 30.21% 14.59% 64.52% -63.38% -
Total Cost 65,002 164,314 183,235 226,046 188,050 196,869 264,937 -60.90%
-
Net Worth 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 1,429,548 12.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 35,658 - - - 14,295 -
Div Payout % - - 209.56% - - - 36.55% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 1,429,548 12.58%
NOSH 475,451 471,404 475,444 475,790 477,717 471,777 476,516 -0.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 57.05% 13.43% 10.20% 15.49% 18.66% 3.61% 10.96% -
ROE 4.93% 1.37% 1.07% 2.58% 2.61% 1.14% 2.74% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 31.84 40.26 42.92 56.22 48.39 43.29 62.44 -36.25%
EPS 17.70 4.70 3.60 8.60 8.50 3.60 8.20 67.25%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 3.00 -
NAPS 3.59 3.42 3.36 3.33 3.26 3.17 3.00 12.75%
Adjusted Per Share Value based on latest NOSH - 475,790
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.96 38.82 41.73 54.71 47.29 41.77 60.86 -36.35%
EPS 17.21 4.53 3.48 8.37 8.31 3.47 8.00 66.87%
DPS 0.00 0.00 7.29 0.00 0.00 0.00 2.92 -
NAPS 3.4911 3.2975 3.2674 3.2406 3.1853 3.0589 2.9239 12.58%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.66 2.01 1.58 1.70 1.40 1.02 1.02 -
P/RPS 5.21 4.99 3.68 3.02 2.89 2.36 1.63 117.44%
P/EPS 9.38 42.77 44.15 19.77 16.47 28.33 12.43 -17.15%
EY 10.66 2.34 2.27 5.06 6.07 3.53 8.05 20.65%
DY 0.00 0.00 4.75 0.00 0.00 0.00 2.94 -
P/NAPS 0.46 0.59 0.47 0.51 0.43 0.32 0.34 22.39%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 20/02/09 -
Price 2.41 1.62 1.82 1.54 1.60 1.37 1.06 -
P/RPS 7.57 4.02 4.24 2.74 3.31 3.16 1.70 171.40%
P/EPS 13.62 34.47 50.85 17.91 18.82 38.06 12.92 3.59%
EY 7.34 2.90 1.97 5.58 5.31 2.63 7.74 -3.48%
DY 0.00 0.00 4.12 0.00 0.00 0.00 2.83 -
P/NAPS 0.67 0.47 0.54 0.46 0.49 0.43 0.35 54.35%

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