[BRDB] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -67.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 267,135 254,126 251,943 253,575 286,944 344,396 283,818 -3.95%
PBT 48,395 50,672 48,244 56,189 115,446 115,092 97,192 -37.15%
Tax -2,754 -5,168 -6,743 -8,740 -20,793 -18,083 -13,143 -64.68%
NP 45,641 45,504 41,501 47,449 94,653 97,009 84,049 -33.41%
-
NP to SH 29,261 29,124 25,121 31,069 94,653 97,009 84,049 -50.47%
-
Tax Rate 5.69% 10.20% 13.98% 15.55% 18.01% 15.71% 13.52% -
Total Cost 221,494 208,622 210,442 206,126 192,291 247,387 199,769 7.11%
-
Net Worth 1,141,926 952,268 951,466 1,100,394 1,119,811 1,100,647 1,090,558 3.11%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 7,145 7,145 11,910 11,910 11,909 11,909 7,144 0.00%
Div Payout % 24.42% 24.53% 47.41% 38.33% 12.58% 12.28% 8.50% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 1,141,926 952,268 951,466 1,100,394 1,119,811 1,100,647 1,090,558 3.11%
NOSH 475,802 476,134 475,733 476,361 476,515 476,470 476,226 -0.05%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 17.09% 17.91% 16.47% 18.71% 32.99% 28.17% 29.61% -
ROE 2.56% 3.06% 2.64% 2.82% 8.45% 8.81% 7.71% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 56.14 53.37 52.96 53.23 60.22 72.28 59.60 -3.90%
EPS 6.15 6.12 5.28 6.52 19.86 20.36 17.65 -50.45%
DPS 1.50 1.50 2.50 2.50 2.50 2.50 1.50 0.00%
NAPS 2.40 2.00 2.00 2.31 2.35 2.31 2.29 3.17%
Adjusted Per Share Value based on latest NOSH - 476,361
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 54.64 51.98 51.53 51.86 58.69 70.44 58.05 -3.95%
EPS 5.98 5.96 5.14 6.35 19.36 19.84 17.19 -50.50%
DPS 1.46 1.46 2.44 2.44 2.44 2.44 1.46 0.00%
NAPS 2.3356 1.9477 1.9461 2.2507 2.2904 2.2512 2.2306 3.11%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.94 0.83 0.86 0.85 1.47 1.68 2.11 -
P/RPS 1.67 1.56 1.62 1.60 2.44 2.32 3.54 -39.37%
P/EPS 15.29 13.57 16.29 13.03 7.40 8.25 11.96 17.77%
EY 6.54 7.37 6.14 7.67 13.51 12.12 8.36 -15.08%
DY 1.60 1.81 2.91 2.94 1.70 1.49 0.71 71.80%
P/NAPS 0.39 0.42 0.43 0.37 0.63 0.73 0.92 -43.53%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 24/10/01 23/07/01 29/05/01 23/02/01 24/11/00 28/08/00 - -
Price 0.96 1.12 0.87 0.88 1.16 1.66 0.00 -
P/RPS 1.71 2.10 1.64 1.65 1.93 2.30 0.00 -
P/EPS 15.61 18.31 16.48 13.49 5.84 8.15 0.00 -
EY 6.41 5.46 6.07 7.41 17.12 12.27 0.00 -
DY 1.56 1.34 2.87 2.84 2.16 1.51 0.00 -
P/NAPS 0.40 0.56 0.44 0.38 0.49 0.72 0.00 -

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
Post a Comment