[BRDB] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 141.93%
YoY- 108.71%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 119,994 89,382 122,035 94,340 76,170 104,240 90,283 20.77%
PBT 12,621 12,104 25,057 21,597 9,660 20,193 24,290 -35.24%
Tax -6,425 -9,125 -11,828 -6,670 -3,490 -8,529 -6,856 -4.21%
NP 6,196 2,979 13,229 14,927 6,170 11,664 17,434 -49.66%
-
NP to SH 6,196 2,979 13,229 14,927 6,170 11,664 17,434 -49.66%
-
Tax Rate 50.91% 75.39% 47.20% 30.88% 36.13% 42.24% 28.23% -
Total Cost 113,798 86,403 108,806 79,413 70,000 92,576 72,849 34.44%
-
Net Worth 1,227,063 1,215,242 1,218,210 1,211,328 1,198,235 1,190,204 1,176,556 2.82%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 14,268 - - - 9,547 - - -
Div Payout % 230.28% - - - 154.74% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,227,063 1,215,242 1,218,210 1,211,328 1,198,235 1,190,204 1,176,556 2.82%
NOSH 475,606 472,857 475,863 476,900 477,384 476,081 476,338 -0.10%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.16% 3.33% 10.84% 15.82% 8.10% 11.19% 19.31% -
ROE 0.50% 0.25% 1.09% 1.23% 0.51% 0.98% 1.48% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 25.23 18.90 25.64 19.78 15.96 21.90 18.95 20.91%
EPS 1.30 0.63 2.78 3.13 1.30 2.45 3.66 -49.68%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.58 2.57 2.56 2.54 2.51 2.50 2.47 2.93%
Adjusted Per Share Value based on latest NOSH - 476,900
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 24.54 18.28 24.96 19.30 15.58 21.32 18.47 20.75%
EPS 1.27 0.61 2.71 3.05 1.26 2.39 3.57 -49.63%
DPS 2.92 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 2.5098 2.4856 2.4917 2.4776 2.4508 2.4344 2.4065 2.82%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.95 1.85 2.18 2.58 2.15 1.86 1.43 -
P/RPS 7.73 9.79 8.50 13.04 13.47 8.49 7.54 1.66%
P/EPS 149.68 293.65 78.42 82.43 166.35 75.92 39.07 143.84%
EY 0.67 0.34 1.28 1.21 0.60 1.32 2.56 -58.91%
DY 1.54 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.76 0.72 0.85 1.02 0.86 0.74 0.58 19.64%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 -
Price 2.06 2.09 1.97 2.14 2.31 2.00 1.85 -
P/RPS 8.16 11.06 7.68 10.82 14.48 9.13 9.76 -11.20%
P/EPS 158.13 331.75 70.86 68.37 178.73 81.63 50.55 113.15%
EY 0.63 0.30 1.41 1.46 0.56 1.23 1.98 -53.23%
DY 1.46 0.00 0.00 0.00 0.87 0.00 0.00 -
P/NAPS 0.80 0.81 0.77 0.84 0.92 0.80 0.75 4.37%

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