[BRDB] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 29.06%
YoY- 36.58%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 892,507 906,938 1,000,445 975,672 952,589 1,006,637 859,723 2.52%
PBT 168,273 155,719 150,584 119,731 87,438 98,881 104,494 37.42%
Tax -37,411 -42,981 -26,041 -20,717 -18,264 -7,353 -21,737 43.66%
NP 130,862 112,738 124,543 99,014 69,174 91,528 82,757 35.76%
-
NP to SH 120,696 115,524 137,616 113,708 88,102 102,273 84,848 26.51%
-
Tax Rate 22.23% 27.60% 17.29% 17.30% 20.89% 7.44% 20.80% -
Total Cost 761,645 794,200 875,902 876,658 883,415 915,109 776,966 -1.32%
-
Net Worth 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 1,429,548 1,445,850 7.53%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 35,658 35,658 14,295 14,295 14,295 14,295 35,755 -0.18%
Div Payout % 29.54% 30.87% 10.39% 12.57% 16.23% 13.98% 42.14% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 1,429,548 1,445,850 7.53%
NOSH 471,404 475,444 475,790 477,717 471,777 476,516 472,500 -0.15%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 14.66% 12.43% 12.45% 10.15% 7.26% 9.09% 9.63% -
ROE 7.49% 7.23% 8.69% 7.30% 5.89% 7.15% 5.87% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 189.33 190.76 210.27 204.24 201.91 211.25 181.95 2.68%
EPS 25.60 24.30 28.92 23.80 18.67 21.46 17.96 26.68%
DPS 7.50 7.50 3.00 3.00 3.00 3.00 7.50 0.00%
NAPS 3.42 3.36 3.33 3.26 3.17 3.00 3.06 7.70%
Adjusted Per Share Value based on latest NOSH - 477,717
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 182.55 185.50 204.62 199.56 194.84 205.89 175.84 2.53%
EPS 24.69 23.63 28.15 23.26 18.02 20.92 17.35 26.54%
DPS 7.29 7.29 2.92 2.92 2.92 2.92 7.31 -0.18%
NAPS 3.2975 3.2674 3.2406 3.1853 3.0589 2.9239 2.9573 7.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.01 1.58 1.70 1.40 1.02 1.02 1.39 -
P/RPS 1.06 0.83 0.81 0.69 0.51 0.48 0.76 24.85%
P/EPS 7.85 6.50 5.88 5.88 5.46 4.75 7.74 0.94%
EY 12.74 15.38 17.01 17.00 18.31 21.04 12.92 -0.93%
DY 3.73 4.75 1.76 2.14 2.94 2.94 5.40 -21.87%
P/NAPS 0.59 0.47 0.51 0.43 0.32 0.34 0.45 19.81%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 20/02/09 21/11/08 -
Price 1.62 1.82 1.54 1.60 1.37 1.06 1.12 -
P/RPS 0.86 0.95 0.73 0.78 0.68 0.50 0.62 24.40%
P/EPS 6.33 7.49 5.32 6.72 7.34 4.94 6.24 0.96%
EY 15.80 13.35 18.78 14.88 13.63 20.25 16.03 -0.95%
DY 4.63 4.12 1.95 1.87 2.19 2.83 6.70 -21.85%
P/NAPS 0.47 0.54 0.46 0.49 0.43 0.35 0.37 17.30%

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