[BRDB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.29%
YoY- 147.22%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 730,986 663,696 682,609 632,497 637,534 561,523 494,117 29.80%
PBT 89,595 72,037 49,864 25,563 28,554 19,526 -40,477 -
Tax -14,038 -1,307 -1,461 -2,306 -3,095 -15,609 -11,505 14.17%
NP 75,557 70,730 48,403 23,257 25,459 3,917 -51,982 -
-
NP to SH 75,905 69,545 48,860 24,078 22,442 1,178 -51,149 -
-
Tax Rate 15.67% 1.81% 2.93% 9.02% 10.84% 79.94% - -
Total Cost 655,429 592,966 634,206 609,240 612,075 557,606 546,099 12.92%
-
Net Worth 1,519,405 1,420,682 1,398,677 1,390,394 1,404,154 1,372,666 1,374,290 6.91%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 35,755 35,755 35,500 35,500 35,500 35,500 4,726 284.91%
Div Payout % 47.11% 51.41% 72.66% 147.44% 158.19% 3,013.58% 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,519,405 1,420,682 1,398,677 1,390,394 1,404,154 1,372,666 1,374,290 6.91%
NOSH 479,307 476,739 475,740 477,798 475,984 473,333 475,532 0.52%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.34% 10.66% 7.09% 3.68% 3.99% 0.70% -10.52% -
ROE 5.00% 4.90% 3.49% 1.73% 1.60% 0.09% -3.72% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 152.51 139.22 143.48 132.38 133.94 118.63 103.91 29.11%
EPS 15.84 14.59 10.27 5.04 4.71 0.25 -10.76 -
DPS 7.50 7.50 7.50 7.50 7.50 7.50 1.00 282.68%
NAPS 3.17 2.98 2.94 2.91 2.95 2.90 2.89 6.35%
Adjusted Per Share Value based on latest NOSH - 477,798
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 149.51 135.75 139.62 129.37 130.40 114.85 101.06 29.80%
EPS 15.53 14.22 9.99 4.92 4.59 0.24 -10.46 -
DPS 7.31 7.31 7.26 7.26 7.26 7.26 0.97 283.91%
NAPS 3.1077 2.9058 2.8608 2.8438 2.872 2.8076 2.8109 6.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.02 3.18 2.78 3.56 1.92 1.38 1.04 -
P/RPS 1.32 2.28 1.94 2.69 1.43 1.16 1.00 20.31%
P/EPS 12.76 21.80 27.07 70.64 40.72 554.50 -9.67 -
EY 7.84 4.59 3.69 1.42 2.46 0.18 -10.34 -
DY 3.71 2.36 2.70 2.11 3.91 5.43 0.96 146.06%
P/NAPS 0.64 1.07 0.95 1.22 0.65 0.48 0.36 46.70%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 19/02/08 26/11/07 24/08/07 25/05/07 26/02/07 17/11/06 -
Price 2.13 2.06 3.24 3.18 2.45 1.87 1.10 -
P/RPS 1.40 1.48 2.26 2.40 1.83 1.58 1.06 20.35%
P/EPS 13.45 14.12 31.55 63.10 51.96 751.39 -10.23 -
EY 7.43 7.08 3.17 1.58 1.92 0.13 -9.78 -
DY 3.52 3.64 2.31 2.36 3.06 4.01 0.91 146.21%
P/NAPS 0.67 0.69 1.10 1.09 0.83 0.64 0.38 45.89%

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