[BRDB] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 18.33%
YoY- -31.95%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 425,751 381,927 396,785 365,033 338,627 390,801 356,359 12.53%
PBT 71,379 68,418 76,507 75,740 61,964 67,990 48,493 29.24%
Tax -34,048 -31,113 -30,517 -25,545 -19,544 17,038 20,573 -
NP 37,331 37,305 45,990 50,195 42,420 85,028 69,066 -33.52%
-
NP to SH 37,331 37,305 45,990 50,195 42,420 85,028 69,066 -33.52%
-
Tax Rate 47.70% 45.47% 39.89% 33.73% 31.54% -25.06% -42.42% -
Total Cost 388,420 344,622 350,795 314,838 296,207 305,773 287,293 22.15%
-
Net Worth 1,227,063 1,215,242 1,218,210 1,211,328 1,198,235 1,190,204 1,176,556 2.82%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 14,268 9,547 9,547 9,547 9,547 7,148 7,148 58.20%
Div Payout % 38.22% 25.59% 20.76% 19.02% 22.51% 8.41% 10.35% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,227,063 1,215,242 1,218,210 1,211,328 1,198,235 1,190,204 1,176,556 2.82%
NOSH 475,606 472,857 475,863 476,900 477,384 476,081 476,338 -0.10%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.77% 9.77% 11.59% 13.75% 12.53% 21.76% 19.38% -
ROE 3.04% 3.07% 3.78% 4.14% 3.54% 7.14% 5.87% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 89.52 80.77 83.38 76.54 70.93 82.09 74.81 12.65%
EPS 7.85 7.89 9.66 10.53 8.89 17.86 14.50 -33.45%
DPS 3.00 2.00 2.00 2.00 2.00 1.50 1.50 58.40%
NAPS 2.58 2.57 2.56 2.54 2.51 2.50 2.47 2.93%
Adjusted Per Share Value based on latest NOSH - 476,900
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 87.08 78.12 81.16 74.66 69.26 79.93 72.89 12.52%
EPS 7.64 7.63 9.41 10.27 8.68 17.39 14.13 -33.50%
DPS 2.92 1.95 1.95 1.95 1.95 1.46 1.46 58.40%
NAPS 2.5098 2.4856 2.4917 2.4776 2.4508 2.4344 2.4065 2.82%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.95 1.85 2.18 2.58 2.15 1.86 1.43 -
P/RPS 2.18 2.29 2.61 3.37 3.03 2.27 1.91 9.17%
P/EPS 24.84 23.45 22.56 24.51 24.20 10.41 9.86 84.62%
EY 4.03 4.26 4.43 4.08 4.13 9.60 10.14 -45.79%
DY 1.54 1.08 0.92 0.78 0.93 0.81 1.05 28.93%
P/NAPS 0.76 0.72 0.85 1.02 0.86 0.74 0.58 19.64%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 -
Price 2.06 2.09 1.97 2.14 2.31 2.00 1.85 -
P/RPS 2.30 2.59 2.36 2.80 3.26 2.44 2.47 -4.62%
P/EPS 26.24 26.49 20.38 20.33 26.00 11.20 12.76 61.35%
EY 3.81 3.77 4.91 4.92 3.85 8.93 7.84 -38.05%
DY 1.46 0.96 1.02 0.93 0.87 0.75 0.81 47.84%
P/NAPS 0.80 0.81 0.77 0.84 0.92 0.80 0.75 4.37%

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