[BRDB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -83.45%
YoY- -80.8%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 191,663 142,333 198,897 137,185 158,626 127,594 151,361 16.99%
PBT 39,176 15,395 23,210 7,818 25,634 3,003 94,085 -44.14%
Tax -1,893 14,671 -3,994 -4,158 -1,045 -2,662 -7,726 -60.74%
NP 37,283 30,066 19,216 3,660 24,589 341 86,359 -42.79%
-
NP to SH 38,606 28,401 17,129 4,254 25,705 -745 84,155 -40.43%
-
Tax Rate 4.83% -95.30% 17.21% 53.18% 4.08% 88.64% 8.21% -
Total Cost 154,380 112,267 179,681 133,525 134,037 127,253 65,002 77.72%
-
Net Worth 1,798,355 1,748,130 1,747,157 1,668,513 1,466,048 1,307,474 1,706,872 3.53%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 36,651 - - - 36,651 - - -
Div Payout % 94.94% - - - 142.58% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,798,355 1,748,130 1,747,157 1,668,513 1,466,048 1,307,474 1,706,872 3.53%
NOSH 488,683 489,672 489,399 472,666 488,682 372,499 475,451 1.84%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.45% 21.12% 9.66% 2.67% 15.50% 0.27% 57.05% -
ROE 2.15% 1.62% 0.98% 0.25% 1.75% -0.06% 4.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.22 29.07 40.64 29.02 32.46 34.25 31.84 14.86%
EPS 7.90 5.80 3.50 0.90 5.30 -0.20 17.70 -41.51%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.68 3.57 3.57 3.53 3.00 3.51 3.59 1.65%
Adjusted Per Share Value based on latest NOSH - 472,666
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.20 29.11 40.68 28.06 32.44 26.10 30.96 16.98%
EPS 7.90 5.81 3.50 0.87 5.26 -0.15 17.21 -40.40%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.6782 3.5755 3.5735 3.4127 2.9986 2.6742 3.4911 3.53%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.12 1.96 1.98 2.19 2.35 2.25 1.66 -
P/RPS 5.41 6.74 4.87 7.55 7.24 6.57 5.21 2.53%
P/EPS 26.84 33.79 56.57 243.33 44.68 -1,125.00 9.38 101.16%
EY 3.73 2.96 1.77 0.41 2.24 -0.09 10.66 -50.24%
DY 3.54 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 0.58 0.55 0.55 0.62 0.78 0.64 0.46 16.66%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 22/11/11 23/08/11 24/05/11 28/02/11 16/11/10 27/08/10 -
Price 2.30 2.13 2.34 2.10 2.01 2.51 2.41 -
P/RPS 5.86 7.33 5.76 7.24 6.19 7.33 7.57 -15.65%
P/EPS 29.11 36.72 66.86 233.33 38.21 -1,255.00 13.62 65.69%
EY 3.43 2.72 1.50 0.43 2.62 -0.08 7.34 -39.69%
DY 3.26 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 0.63 0.60 0.66 0.59 0.67 0.72 0.67 -4.01%

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