[BRDB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 42.5%
YoY- -124.02%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 340,954 351,464 279,578 291,297 279,180 263,354 267,135 17.68%
PBT 47,089 59,388 -10,285 10,861 8,303 3,410 48,395 -1.80%
Tax 26,677 23,410 -17,967 -17,857 -20,470 -20,041 -2,754 -
NP 73,766 82,798 -28,252 -6,996 -12,167 -16,631 45,641 37.76%
-
NP to SH 73,766 82,798 -28,252 -6,996 -12,167 -16,631 29,261 85.33%
-
Tax Rate -56.65% -39.42% - 164.41% 246.54% 587.71% 5.69% -
Total Cost 267,188 268,666 307,830 298,293 291,347 279,985 221,494 13.33%
-
Net Worth 1,168,160 953,175 1,119,857 952,400 953,448 1,081,672 1,141,926 1.52%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,148 7,148 4,765 4,765 4,765 4,765 7,145 0.02%
Div Payout % 9.69% 8.63% 0.00% 0.00% 0.00% 0.00% 24.42% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,168,160 953,175 1,119,857 952,400 953,448 1,081,672 1,141,926 1.52%
NOSH 476,800 476,587 478,571 476,200 476,724 476,507 475,802 0.13%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 21.64% 23.56% -10.11% -2.40% -4.36% -6.32% 17.09% -
ROE 6.31% 8.69% -2.52% -0.73% -1.28% -1.54% 2.56% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 71.51 73.75 58.42 61.17 58.56 55.27 56.14 17.52%
EPS 15.47 17.37 -5.90 -1.47 -2.55 -3.49 6.15 85.06%
DPS 1.50 1.50 1.00 1.00 1.00 1.00 1.50 0.00%
NAPS 2.45 2.00 2.34 2.00 2.00 2.27 2.40 1.38%
Adjusted Per Share Value based on latest NOSH - 476,200
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 69.74 71.89 57.18 59.58 57.10 53.86 54.64 17.68%
EPS 15.09 16.93 -5.78 -1.43 -2.49 -3.40 5.98 85.45%
DPS 1.46 1.46 0.97 0.97 0.97 0.97 1.46 0.00%
NAPS 2.3893 1.9496 2.2905 1.948 1.9501 2.2124 2.3356 1.52%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.03 1.18 1.09 1.42 1.49 1.23 0.94 -
P/RPS 1.44 1.60 1.87 2.32 2.54 2.23 1.67 -9.41%
P/EPS 6.66 6.79 -18.46 -96.66 -58.38 -35.24 15.29 -42.56%
EY 15.02 14.72 -5.42 -1.03 -1.71 -2.84 6.54 74.15%
DY 1.46 1.27 0.92 0.70 0.67 0.81 1.60 -5.92%
P/NAPS 0.42 0.59 0.47 0.71 0.75 0.54 0.39 5.06%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 13/05/03 28/02/03 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 -
Price 1.02 1.02 1.19 1.40 1.50 1.27 0.96 -
P/RPS 1.43 1.38 2.04 2.29 2.56 2.30 1.71 -11.24%
P/EPS 6.59 5.87 -20.16 -95.29 -58.77 -36.39 15.61 -43.75%
EY 15.17 17.03 -4.96 -1.05 -1.70 -2.75 6.41 77.68%
DY 1.47 1.47 0.84 0.71 0.67 0.79 1.56 -3.88%
P/NAPS 0.42 0.51 0.51 0.70 0.75 0.56 0.40 3.30%

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