[BRDB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 21.03%
YoY- 62.19%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 812,680 892,507 906,938 1,000,445 975,672 952,589 1,006,637 -13.33%
PBT 211,851 168,273 155,719 150,584 119,731 87,438 98,881 66.42%
Tax -37,768 -37,411 -42,981 -26,041 -20,717 -18,264 -7,353 198.58%
NP 174,083 130,862 112,738 124,543 99,014 69,174 91,528 53.69%
-
NP to SH 164,245 120,696 115,524 137,616 113,708 88,102 102,273 37.25%
-
Tax Rate 17.83% 22.23% 27.60% 17.29% 17.30% 20.89% 7.44% -
Total Cost 638,597 761,645 794,200 875,902 876,658 883,415 915,109 -21.37%
-
Net Worth 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 1,429,548 12.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 35,658 35,658 35,658 14,295 14,295 14,295 14,295 84.23%
Div Payout % 21.71% 29.54% 30.87% 10.39% 12.57% 16.23% 13.98% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 1,495,535 1,429,548 12.58%
NOSH 475,451 471,404 475,444 475,790 477,717 471,777 476,516 -0.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 21.42% 14.66% 12.43% 12.45% 10.15% 7.26% 9.09% -
ROE 9.62% 7.49% 7.23% 8.69% 7.30% 5.89% 7.15% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 170.93 189.33 190.76 210.27 204.24 201.91 211.25 -13.20%
EPS 34.55 25.60 24.30 28.92 23.80 18.67 21.46 37.48%
DPS 7.50 7.50 7.50 3.00 3.00 3.00 3.00 84.51%
NAPS 3.59 3.42 3.36 3.33 3.26 3.17 3.00 12.75%
Adjusted Per Share Value based on latest NOSH - 475,790
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 166.22 182.55 185.50 204.62 199.56 194.84 205.89 -13.33%
EPS 33.59 24.69 23.63 28.15 23.26 18.02 20.92 37.23%
DPS 7.29 7.29 7.29 2.92 2.92 2.92 2.92 84.34%
NAPS 3.4911 3.2975 3.2674 3.2406 3.1853 3.0589 2.9239 12.58%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.66 2.01 1.58 1.70 1.40 1.02 1.02 -
P/RPS 0.97 1.06 0.83 0.81 0.69 0.51 0.48 60.04%
P/EPS 4.81 7.85 6.50 5.88 5.88 5.46 4.75 0.84%
EY 20.81 12.74 15.38 17.01 17.00 18.31 21.04 -0.73%
DY 4.52 3.73 4.75 1.76 2.14 2.94 2.94 33.31%
P/NAPS 0.46 0.59 0.47 0.51 0.43 0.32 0.34 22.39%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 22/05/09 20/02/09 -
Price 2.41 1.62 1.82 1.54 1.60 1.37 1.06 -
P/RPS 1.41 0.86 0.95 0.73 0.78 0.68 0.50 99.98%
P/EPS 6.98 6.33 7.49 5.32 6.72 7.34 4.94 25.99%
EY 14.33 15.80 13.35 18.78 14.88 13.63 20.25 -20.63%
DY 3.11 4.63 4.12 1.95 1.87 2.19 2.83 6.51%
P/NAPS 0.67 0.47 0.54 0.46 0.49 0.43 0.35 54.35%

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