[BRDB] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3550.34%
YoY- 51.06%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 142,333 198,897 137,185 158,626 127,594 151,361 189,804 -17.44%
PBT 15,395 23,210 7,818 25,634 3,003 94,085 33,313 -40.19%
Tax 14,671 -3,994 -4,158 -1,045 -2,662 -7,726 -7,823 -
NP 30,066 19,216 3,660 24,589 341 86,359 25,490 11.62%
-
NP to SH 28,401 17,129 4,254 25,705 -745 84,155 22,156 17.98%
-
Tax Rate -95.30% 17.21% 53.18% 4.08% 88.64% 8.21% 23.48% -
Total Cost 112,267 179,681 133,525 134,037 127,253 65,002 164,314 -22.40%
-
Net Worth 1,748,130 1,747,157 1,668,513 1,466,048 1,307,474 1,706,872 1,612,202 5.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 36,651 - - - -
Div Payout % - - - 142.58% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,748,130 1,747,157 1,668,513 1,466,048 1,307,474 1,706,872 1,612,202 5.53%
NOSH 489,672 489,399 472,666 488,682 372,499 475,451 471,404 2.56%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.12% 9.66% 2.67% 15.50% 0.27% 57.05% 13.43% -
ROE 1.62% 0.98% 0.25% 1.75% -0.06% 4.93% 1.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.07 40.64 29.02 32.46 34.25 31.84 40.26 -19.49%
EPS 5.80 3.50 0.90 5.30 -0.20 17.70 4.70 15.03%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.57 3.57 3.53 3.00 3.51 3.59 3.42 2.90%
Adjusted Per Share Value based on latest NOSH - 488,682
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.11 40.68 28.06 32.44 26.10 30.96 38.82 -17.44%
EPS 5.81 3.50 0.87 5.26 -0.15 17.21 4.53 18.02%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.5755 3.5735 3.4127 2.9986 2.6742 3.4911 3.2975 5.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.96 1.98 2.19 2.35 2.25 1.66 2.01 -
P/RPS 6.74 4.87 7.55 7.24 6.57 5.21 4.99 22.16%
P/EPS 33.79 56.57 243.33 44.68 -1,125.00 9.38 42.77 -14.52%
EY 2.96 1.77 0.41 2.24 -0.09 10.66 2.34 16.94%
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.62 0.78 0.64 0.46 0.59 -4.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 28/02/11 16/11/10 27/08/10 19/05/10 -
Price 2.13 2.34 2.10 2.01 2.51 2.41 1.62 -
P/RPS 7.33 5.76 7.24 6.19 7.33 7.57 4.02 49.19%
P/EPS 36.72 66.86 233.33 38.21 -1,255.00 13.62 34.47 4.30%
EY 2.72 1.50 0.43 2.62 -0.08 7.34 2.90 -4.17%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.59 0.67 0.72 0.67 0.47 17.66%

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