[BRDB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1.92%
YoY- 73.66%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 975,672 952,589 1,006,637 859,723 793,696 730,986 663,696 29.31%
PBT 119,731 87,438 98,881 104,494 99,301 89,595 72,037 40.35%
Tax -20,717 -18,264 -7,353 -21,737 -15,512 -14,038 -1,307 532.07%
NP 99,014 69,174 91,528 82,757 83,789 75,557 70,730 25.16%
-
NP to SH 113,708 88,102 102,273 84,848 83,252 75,905 69,545 38.82%
-
Tax Rate 17.30% 20.89% 7.44% 20.80% 15.62% 15.67% 1.81% -
Total Cost 876,658 883,415 915,109 776,966 709,907 655,429 592,966 29.80%
-
Net Worth 1,557,359 1,495,535 1,429,548 1,445,850 1,413,617 1,519,405 1,420,682 6.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 14,295 14,295 14,295 35,755 35,755 35,755 35,755 -45.75%
Div Payout % 12.57% 16.23% 13.98% 42.14% 42.95% 47.11% 51.41% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,557,359 1,495,535 1,429,548 1,445,850 1,413,617 1,519,405 1,420,682 6.32%
NOSH 477,717 471,777 476,516 472,500 471,205 479,307 476,739 0.13%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.15% 7.26% 9.09% 9.63% 10.56% 10.34% 10.66% -
ROE 7.30% 5.89% 7.15% 5.87% 5.89% 5.00% 4.90% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 204.24 201.91 211.25 181.95 168.44 152.51 139.22 29.14%
EPS 23.80 18.67 21.46 17.96 17.67 15.84 14.59 38.61%
DPS 3.00 3.00 3.00 7.50 7.50 7.50 7.50 -45.74%
NAPS 3.26 3.17 3.00 3.06 3.00 3.17 2.98 6.17%
Adjusted Per Share Value based on latest NOSH - 472,500
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 199.56 194.84 205.89 175.84 162.34 149.51 135.75 29.31%
EPS 23.26 18.02 20.92 17.35 17.03 15.53 14.22 38.86%
DPS 2.92 2.92 2.92 7.31 7.31 7.31 7.31 -45.79%
NAPS 3.1853 3.0589 2.9239 2.9573 2.8913 3.1077 2.9058 6.31%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.40 1.02 1.02 1.39 1.69 2.02 3.18 -
P/RPS 0.69 0.51 0.48 0.76 1.00 1.32 2.28 -54.95%
P/EPS 5.88 5.46 4.75 7.74 9.57 12.76 21.80 -58.28%
EY 17.00 18.31 21.04 12.92 10.45 7.84 4.59 139.57%
DY 2.14 2.94 2.94 5.40 4.44 3.71 2.36 -6.32%
P/NAPS 0.43 0.32 0.34 0.45 0.56 0.64 1.07 -45.57%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/08/09 22/05/09 20/02/09 21/11/08 22/08/08 23/05/08 19/02/08 -
Price 1.60 1.37 1.06 1.12 1.51 2.13 2.06 -
P/RPS 0.78 0.68 0.50 0.62 0.90 1.40 1.48 -34.77%
P/EPS 6.72 7.34 4.94 6.24 8.55 13.45 14.12 -39.07%
EY 14.88 13.63 20.25 16.03 11.70 7.43 7.08 64.15%
DY 1.87 2.19 2.83 6.70 4.97 3.52 3.64 -35.88%
P/NAPS 0.49 0.43 0.35 0.37 0.50 0.67 0.69 -20.41%

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