[BRDB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock

[BRDB] BANDAR RAYA DEVELOPMENTS BHD

Announcement Date

27-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 36.08%

YoY- 44.44%

Quarter Report

BRDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	574,766	627,385	672,803	812,680	892,507	906,938	1,000,445	-30.91%
YoY %	-8.39%	-6.75%	-17.21%	-8.94%	-1.59%	-9.35%	-	-
Horiz. %	57.45%	62.71%	67.25%	81.23%	89.21%	90.65%	100.00%	-
PBT	130,540	156,035	155,498	211,851	168,273	155,719	150,584	-9.09%
YoY %	-16.34%	0.35%	-26.60%	25.90%	8.06%	3.41%	-	-
Horiz. %	86.69%	103.62%	103.26%	140.69%	111.75%	103.41%	100.00%	-
Tax	-15,591	-19,256	-22,499	-37,768	-37,411	-42,981	-26,041	-28.98%
YoY %	19.03%	14.41%	40.43%	-0.95%	12.96%	-65.05%	-	-
Horiz. %	59.87%	73.94%	86.40%	145.03%	143.66%	165.05%	100.00%	-
NP	114,949	136,779	132,999	174,083	130,862	112,738	124,543	-5.20%
YoY %	-15.96%	2.84%	-23.60%	33.03%	16.08%	-9.48%	-	-
Horiz. %	92.30%	109.82%	106.79%	139.78%	105.07%	90.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,369	131,271	122,582	164,245	120,696	115,524	137,616	-12.13%
YoY %	-13.64%	7.09%	-25.37%	36.08%	4.48%	-16.05%	-	-
Horiz. %	82.38%	95.39%	89.08%	119.35%	87.70%	83.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.94%	12.34%	14.47%	17.83%	22.23%	27.60%	17.29%	-
YoY %	-3.24%	-14.72%	-18.84%	-19.79%	-19.46%	59.63%	-	-
Horiz. %	69.06%	71.37%	83.69%	103.12%	128.57%	159.63%	100.00%	-
Total Cost	459,817	490,606	539,804	638,597	761,645	794,200	875,902	-34.94%
YoY %	-6.28%	-9.11%	-15.47%	-16.16%	-4.10%	-9.33%	-	-
Horiz. %	52.50%	56.01%	61.63%	72.91%	86.96%	90.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,668,513	1,466,048	1,307,474	1,706,872	1,612,202	1,597,493	1,584,382	3.51%
YoY %	13.81%	12.13%	-23.40%	5.87%	0.92%	0.83%	-	-
Horiz. %	105.31%	92.53%	82.52%	107.73%	101.76%	100.83%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	36,651	36,651	35,658	35,658	35,658	35,658	14,295	87.43%
YoY %	0.00%	2.78%	0.00%	0.00%	0.00%	149.44%	-	-
Horiz. %	256.39%	256.39%	249.44%	249.44%	249.44%	249.44%	100.00%	-
Div Payout %	32.33%	27.92%	29.09%	21.71%	29.54%	30.87%	10.39%	-
YoY %	15.80%	-4.02%	33.99%	-26.51%	-4.31%	197.11%	-	-
Horiz. %	311.16%	268.72%	279.98%	208.95%	284.31%	297.11%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	1,668,513	1,466,048	1,307,474	1,706,872	1,612,202	1,597,493	1,584,382	3.51%
YoY %	13.81%	12.13%	-23.40%	5.87%	0.92%	0.83%	-	-
Horiz. %	105.31%	92.53%	82.52%	107.73%	101.76%	100.83%	100.00%	-
NOSH	472,666	488,682	372,499	475,451	471,404	475,444	475,790	-0.43%
YoY %	-3.28%	31.19%	-21.65%	0.86%	-0.85%	-0.07%	-	-
Horiz. %	99.34%	102.71%	78.29%	99.93%	99.08%	99.93%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	20.00%	21.80%	19.77%	21.42%	14.66%	12.43%	12.45%	-
YoY %	-8.26%	10.27%	-7.70%	46.11%	17.94%	-0.16%	-	-
Horiz. %	160.64%	175.10%	158.80%	172.05%	117.75%	99.84%	100.00%	-
ROE	6.79%	8.95%	9.38%	9.62%	7.49%	7.23%	8.69%	-
YoY %	-24.13%	-4.58%	-2.49%	28.44%	3.60%	-16.80%	-	-
Horiz. %	78.14%	102.99%	107.94%	110.70%	86.19%	83.20%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	121.60	128.38	180.62	170.93	189.33	190.76	210.27	-30.61%
YoY %	-5.28%	-28.92%	5.67%	-9.72%	-0.75%	-9.28%	-	-
Horiz. %	57.83%	61.05%	85.90%	81.29%	90.04%	90.72%	100.00%	-
EPS	23.98	26.86	32.91	34.55	25.60	24.30	28.92	-11.74%
YoY %	-10.72%	-18.38%	-4.75%	34.96%	5.35%	-15.98%	-	-
Horiz. %	82.92%	92.88%	113.80%	119.47%	88.52%	84.02%	100.00%	-
DPS	7.75	7.50	9.57	7.50	7.50	7.50	3.00	88.38%
YoY %	3.33%	-21.63%	27.60%	0.00%	0.00%	150.00%	-	-
Horiz. %	258.33%	250.00%	319.00%	250.00%	250.00%	250.00%	100.00%	-
NAPS	3.53	3.00	3.51	3.59	3.42	3.36	3.33	3.96%
YoY %	17.67%	-14.53%	-2.23%	4.97%	1.79%	0.90%	-	-
Horiz. %	106.01%	90.09%	105.41%	107.81%	102.70%	100.90%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 475,451
RPS	117.56	128.32	137.61	166.22	182.55	185.50	204.62	-30.91%
YoY %	-8.39%	-6.75%	-17.21%	-8.95%	-1.59%	-9.34%	-	-
Horiz. %	57.45%	62.71%	67.25%	81.23%	89.21%	90.66%	100.00%	-
EPS	23.19	26.85	25.07	33.59	24.69	23.63	28.15	-12.13%
YoY %	-13.63%	7.10%	-25.36%	36.05%	4.49%	-16.06%	-	-
Horiz. %	82.38%	95.38%	89.06%	119.33%	87.71%	83.94%	100.00%	-
DPS	7.50	7.50	7.29	7.29	7.29	7.29	2.92	87.65%
YoY %	0.00%	2.88%	0.00%	0.00%	0.00%	149.66%	-	-
Horiz. %	256.85%	256.85%	249.66%	249.66%	249.66%	249.66%	100.00%	-
NAPS	3.4127	2.9986	2.6742	3.4911	3.2975	3.2674	3.2406	3.51%
YoY %	13.81%	12.13%	-23.40%	5.87%	0.92%	0.83%	-	-
Horiz. %	105.31%	92.53%	82.52%	107.73%	101.76%	100.83%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.19	2.35	2.25	1.66	2.01	1.58	1.70	-
P/RPS	1.80	1.83	1.25	0.97	1.06	0.83	0.81	70.37%
YoY %	-1.64%	46.40%	28.87%	-8.49%	27.71%	2.47%	-	-
Horiz. %	222.22%	225.93%	154.32%	119.75%	130.86%	102.47%	100.00%	-
P/EPS	9.13	8.75	6.84	4.81	7.85	6.50	5.88	34.12%
YoY %	4.34%	27.92%	42.20%	-38.73%	20.77%	10.54%	-	-
Horiz. %	155.27%	148.81%	116.33%	81.80%	133.50%	110.54%	100.00%	-
EY	10.95	11.43	14.63	20.81	12.74	15.38	17.01	-25.46%
YoY %	-4.20%	-21.87%	-29.70%	63.34%	-17.17%	-9.58%	-	-
Horiz. %	64.37%	67.20%	86.01%	122.34%	74.90%	90.42%	100.00%	-
DY	3.54	3.19	4.25	4.52	3.73	4.75	1.76	59.40%
YoY %	10.97%	-24.94%	-5.97%	21.18%	-21.47%	169.89%	-	-
Horiz. %	201.14%	181.25%	241.48%	256.82%	211.93%	269.89%	100.00%	-
P/NAPS	0.62	0.78	0.64	0.46	0.59	0.47	0.51	13.91%
YoY %	-20.51%	21.88%	39.13%	-22.03%	25.53%	-7.84%	-	-
Horiz. %	121.57%	152.94%	125.49%	90.20%	115.69%	92.16%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	24/05/11	28/02/11	16/11/10	27/08/10	19/05/10	22/02/10	20/11/09	-
Price	2.10	2.01	2.51	2.41	1.62	1.82	1.54	-
P/RPS	1.73	1.57	1.39	1.41	0.86	0.95	0.73	77.84%
YoY %	10.19%	12.95%	-1.42%	63.95%	-9.47%	30.14%	-	-
Horiz. %	236.99%	215.07%	190.41%	193.15%	117.81%	130.14%	100.00%	-
P/EPS	8.76	7.48	7.63	6.98	6.33	7.49	5.32	39.48%
YoY %	17.11%	-1.97%	9.31%	10.27%	-15.49%	40.79%	-	-
Horiz. %	164.66%	140.60%	143.42%	131.20%	118.98%	140.79%	100.00%	-
EY	11.42	13.36	13.11	14.33	15.80	13.35	18.78	-28.24%
YoY %	-14.52%	1.91%	-8.51%	-9.30%	18.35%	-28.91%	-	-
Horiz. %	60.81%	71.14%	69.81%	76.30%	84.13%	71.09%	100.00%	-
DY	3.69	3.73	3.81	3.11	4.63	4.12	1.95	53.04%
YoY %	-1.07%	-2.10%	22.51%	-32.83%	12.38%	111.28%	-	-
Horiz. %	189.23%	191.28%	195.38%	159.49%	237.44%	211.28%	100.00%	-
P/NAPS	0.59	0.67	0.72	0.67	0.47	0.54	0.46	18.06%
YoY %	-11.94%	-6.94%	7.46%	42.55%	-12.96%	17.39%	-	-
Horiz. %	128.26%	145.65%	156.52%	145.65%	102.17%	117.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos