[BRDB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 9.15%
YoY- 238.23%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,006,637 859,723 793,696 730,986 663,696 682,609 632,497 36.12%
PBT 98,881 104,494 99,301 89,595 72,037 49,864 25,563 145.40%
Tax -7,353 -21,737 -15,512 -14,038 -1,307 -1,461 -2,306 115.87%
NP 91,528 82,757 83,789 75,557 70,730 48,403 23,257 148.23%
-
NP to SH 102,273 84,848 83,252 75,905 69,545 48,860 24,078 161.13%
-
Tax Rate 7.44% 20.80% 15.62% 15.67% 1.81% 2.93% 9.02% -
Total Cost 915,109 776,966 709,907 655,429 592,966 634,206 609,240 30.99%
-
Net Worth 1,429,548 1,445,850 1,413,617 1,519,405 1,420,682 1,398,677 1,390,394 1.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 14,295 35,755 35,755 35,755 35,755 35,500 35,500 -45.31%
Div Payout % 13.98% 42.14% 42.95% 47.11% 51.41% 72.66% 147.44% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,429,548 1,445,850 1,413,617 1,519,405 1,420,682 1,398,677 1,390,394 1.86%
NOSH 476,516 472,500 471,205 479,307 476,739 475,740 477,798 -0.17%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.09% 9.63% 10.56% 10.34% 10.66% 7.09% 3.68% -
ROE 7.15% 5.87% 5.89% 5.00% 4.90% 3.49% 1.73% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 211.25 181.95 168.44 152.51 139.22 143.48 132.38 36.36%
EPS 21.46 17.96 17.67 15.84 14.59 10.27 5.04 161.55%
DPS 3.00 7.50 7.50 7.50 7.50 7.50 7.50 -45.56%
NAPS 3.00 3.06 3.00 3.17 2.98 2.94 2.91 2.04%
Adjusted Per Share Value based on latest NOSH - 479,307
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 205.89 175.84 162.34 149.51 135.75 139.62 129.37 36.12%
EPS 20.92 17.35 17.03 15.53 14.22 9.99 4.92 161.31%
DPS 2.92 7.31 7.31 7.31 7.31 7.26 7.26 -45.36%
NAPS 2.9239 2.9573 2.8913 3.1077 2.9058 2.8608 2.8438 1.86%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.02 1.39 1.69 2.02 3.18 2.78 3.56 -
P/RPS 0.48 0.76 1.00 1.32 2.28 1.94 2.69 -68.13%
P/EPS 4.75 7.74 9.57 12.76 21.80 27.07 70.64 -83.32%
EY 21.04 12.92 10.45 7.84 4.59 3.69 1.42 498.35%
DY 2.94 5.40 4.44 3.71 2.36 2.70 2.11 24.62%
P/NAPS 0.34 0.45 0.56 0.64 1.07 0.95 1.22 -57.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 21/11/08 22/08/08 23/05/08 19/02/08 26/11/07 24/08/07 -
Price 1.06 1.12 1.51 2.13 2.06 3.24 3.18 -
P/RPS 0.50 0.62 0.90 1.40 1.48 2.26 2.40 -64.68%
P/EPS 4.94 6.24 8.55 13.45 14.12 31.55 63.10 -81.55%
EY 20.25 16.03 11.70 7.43 7.08 3.17 1.58 443.44%
DY 2.83 6.70 4.97 3.52 3.64 2.31 2.36 12.80%
P/NAPS 0.35 0.37 0.50 0.67 0.69 1.10 1.09 -52.94%

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