[BRDB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 4.48%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 627,385 672,803 812,680 892,507 906,938 1,000,445 975,672 -25.44%
PBT 156,035 155,498 211,851 168,273 155,719 150,584 119,731 19.25%
Tax -19,256 -22,499 -37,768 -37,411 -42,981 -26,041 -20,717 -4.74%
NP 136,779 132,999 174,083 130,862 112,738 124,543 99,014 23.96%
-
NP to SH 131,271 122,582 164,245 120,696 115,524 137,616 113,708 10.01%
-
Tax Rate 12.34% 14.47% 17.83% 22.23% 27.60% 17.29% 17.30% -
Total Cost 490,606 539,804 638,597 761,645 794,200 875,902 876,658 -32.01%
-
Net Worth 1,466,048 1,307,474 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 -3.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 36,651 35,658 35,658 35,658 35,658 14,295 14,295 87.00%
Div Payout % 27.92% 29.09% 21.71% 29.54% 30.87% 10.39% 12.57% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,466,048 1,307,474 1,706,872 1,612,202 1,597,493 1,584,382 1,557,359 -3.93%
NOSH 488,682 372,499 475,451 471,404 475,444 475,790 477,717 1.52%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.80% 19.77% 21.42% 14.66% 12.43% 12.45% 10.15% -
ROE 8.95% 9.38% 9.62% 7.49% 7.23% 8.69% 7.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 128.38 180.62 170.93 189.33 190.76 210.27 204.24 -26.55%
EPS 26.86 32.91 34.55 25.60 24.30 28.92 23.80 8.37%
DPS 7.50 9.57 7.50 7.50 7.50 3.00 3.00 83.89%
NAPS 3.00 3.51 3.59 3.42 3.36 3.33 3.26 -5.37%
Adjusted Per Share Value based on latest NOSH - 471,404
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 128.32 137.61 166.22 182.55 185.50 204.62 199.56 -25.44%
EPS 26.85 25.07 33.59 24.69 23.63 28.15 23.26 10.01%
DPS 7.50 7.29 7.29 7.29 7.29 2.92 2.92 87.22%
NAPS 2.9986 2.6742 3.4911 3.2975 3.2674 3.2406 3.1853 -3.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.35 2.25 1.66 2.01 1.58 1.70 1.40 -
P/RPS 1.83 1.25 0.97 1.06 0.83 0.81 0.69 91.26%
P/EPS 8.75 6.84 4.81 7.85 6.50 5.88 5.88 30.24%
EY 11.43 14.63 20.81 12.74 15.38 17.01 17.00 -23.19%
DY 3.19 4.25 4.52 3.73 4.75 1.76 2.14 30.39%
P/NAPS 0.78 0.64 0.46 0.59 0.47 0.51 0.43 48.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 16/11/10 27/08/10 19/05/10 22/02/10 20/11/09 10/08/09 -
Price 2.01 2.51 2.41 1.62 1.82 1.54 1.60 -
P/RPS 1.57 1.39 1.41 0.86 0.95 0.73 0.78 59.21%
P/EPS 7.48 7.63 6.98 6.33 7.49 5.32 6.72 7.38%
EY 13.36 13.11 14.33 15.80 13.35 18.78 14.88 -6.91%
DY 3.73 3.81 3.11 4.63 4.12 1.95 1.87 58.25%
P/NAPS 0.67 0.72 0.67 0.47 0.54 0.46 0.49 23.12%

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