[BRDB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -13.86%
YoY- 16.07%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 906,938 1,000,445 975,672 952,589 1,006,637 859,723 793,696 9.27%
PBT 155,719 150,584 119,731 87,438 98,881 104,494 99,301 34.86%
Tax -42,981 -26,041 -20,717 -18,264 -7,353 -21,737 -15,512 96.90%
NP 112,738 124,543 99,014 69,174 91,528 82,757 83,789 21.81%
-
NP to SH 115,524 137,616 113,708 88,102 102,273 84,848 83,252 24.33%
-
Tax Rate 27.60% 17.29% 17.30% 20.89% 7.44% 20.80% 15.62% -
Total Cost 794,200 875,902 876,658 883,415 915,109 776,966 709,907 7.74%
-
Net Worth 1,597,493 1,584,382 1,557,359 1,495,535 1,429,548 1,445,850 1,413,617 8.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 35,658 14,295 14,295 14,295 14,295 35,755 35,755 -0.18%
Div Payout % 30.87% 10.39% 12.57% 16.23% 13.98% 42.14% 42.95% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,597,493 1,584,382 1,557,359 1,495,535 1,429,548 1,445,850 1,413,617 8.46%
NOSH 475,444 475,790 477,717 471,777 476,516 472,500 471,205 0.59%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.43% 12.45% 10.15% 7.26% 9.09% 9.63% 10.56% -
ROE 7.23% 8.69% 7.30% 5.89% 7.15% 5.87% 5.89% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 190.76 210.27 204.24 201.91 211.25 181.95 168.44 8.62%
EPS 24.30 28.92 23.80 18.67 21.46 17.96 17.67 23.59%
DPS 7.50 3.00 3.00 3.00 3.00 7.50 7.50 0.00%
NAPS 3.36 3.33 3.26 3.17 3.00 3.06 3.00 7.82%
Adjusted Per Share Value based on latest NOSH - 471,777
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 185.50 204.62 199.56 194.84 205.89 175.84 162.34 9.27%
EPS 23.63 28.15 23.26 18.02 20.92 17.35 17.03 24.32%
DPS 7.29 2.92 2.92 2.92 2.92 7.31 7.31 -0.18%
NAPS 3.2674 3.2406 3.1853 3.0589 2.9239 2.9573 2.8913 8.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.58 1.70 1.40 1.02 1.02 1.39 1.69 -
P/RPS 0.83 0.81 0.69 0.51 0.48 0.76 1.00 -11.65%
P/EPS 6.50 5.88 5.88 5.46 4.75 7.74 9.57 -22.67%
EY 15.38 17.01 17.00 18.31 21.04 12.92 10.45 29.29%
DY 4.75 1.76 2.14 2.94 2.94 5.40 4.44 4.58%
P/NAPS 0.47 0.51 0.43 0.32 0.34 0.45 0.56 -10.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 20/11/09 10/08/09 22/05/09 20/02/09 21/11/08 22/08/08 -
Price 1.82 1.54 1.60 1.37 1.06 1.12 1.51 -
P/RPS 0.95 0.73 0.78 0.68 0.50 0.62 0.90 3.66%
P/EPS 7.49 5.32 6.72 7.34 4.94 6.24 8.55 -8.42%
EY 13.35 18.78 14.88 13.63 20.25 16.03 11.70 9.16%
DY 4.12 1.95 1.87 2.19 2.83 6.70 4.97 -11.72%
P/NAPS 0.54 0.46 0.49 0.43 0.35 0.37 0.50 5.24%

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