[BRDB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -10.91%
YoY- 706.28%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 338,627 390,801 356,359 340,954 351,464 279,578 291,297 10.52%
PBT 61,964 67,990 48,493 47,089 59,388 -10,285 10,861 218.27%
Tax -19,544 17,038 20,573 26,677 23,410 -17,967 -17,857 6.18%
NP 42,420 85,028 69,066 73,766 82,798 -28,252 -6,996 -
-
NP to SH 42,420 85,028 69,066 73,766 82,798 -28,252 -6,996 -
-
Tax Rate 31.54% -25.06% -42.42% -56.65% -39.42% - 164.41% -
Total Cost 296,207 305,773 287,293 267,188 268,666 307,830 298,293 -0.46%
-
Net Worth 1,198,235 1,190,204 1,176,556 1,168,160 953,175 1,119,857 952,400 16.49%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,547 7,148 7,148 7,148 7,148 4,765 4,765 58.72%
Div Payout % 22.51% 8.41% 10.35% 9.69% 8.63% 0.00% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,198,235 1,190,204 1,176,556 1,168,160 953,175 1,119,857 952,400 16.49%
NOSH 477,384 476,081 476,338 476,800 476,587 478,571 476,200 0.16%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.53% 21.76% 19.38% 21.64% 23.56% -10.11% -2.40% -
ROE 3.54% 7.14% 5.87% 6.31% 8.69% -2.52% -0.73% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 70.93 82.09 74.81 71.51 73.75 58.42 61.17 10.34%
EPS 8.89 17.86 14.50 15.47 17.37 -5.90 -1.47 -
DPS 2.00 1.50 1.50 1.50 1.50 1.00 1.00 58.53%
NAPS 2.51 2.50 2.47 2.45 2.00 2.34 2.00 16.30%
Adjusted Per Share Value based on latest NOSH - 476,800
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 69.26 79.93 72.89 69.74 71.89 57.18 59.58 10.52%
EPS 8.68 17.39 14.13 15.09 16.93 -5.78 -1.43 -
DPS 1.95 1.46 1.46 1.46 1.46 0.97 0.97 59.08%
NAPS 2.4508 2.4344 2.4065 2.3893 1.9496 2.2905 1.948 16.49%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.15 1.86 1.43 1.03 1.18 1.09 1.42 -
P/RPS 3.03 2.27 1.91 1.44 1.60 1.87 2.32 19.42%
P/EPS 24.20 10.41 9.86 6.66 6.79 -18.46 -96.66 -
EY 4.13 9.60 10.14 15.02 14.72 -5.42 -1.03 -
DY 0.93 0.81 1.05 1.46 1.27 0.92 0.70 20.79%
P/NAPS 0.86 0.74 0.58 0.42 0.59 0.47 0.71 13.59%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 25/08/03 13/05/03 28/02/03 21/11/02 15/08/02 -
Price 2.31 2.00 1.85 1.02 1.02 1.19 1.40 -
P/RPS 3.26 2.44 2.47 1.43 1.38 2.04 2.29 26.46%
P/EPS 26.00 11.20 12.76 6.59 5.87 -20.16 -95.29 -
EY 3.85 8.93 7.84 15.17 17.03 -4.96 -1.05 -
DY 0.87 0.75 0.81 1.47 1.47 0.84 0.71 14.46%
P/NAPS 0.92 0.80 0.75 0.42 0.51 0.51 0.70 19.92%

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