[BRDB] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 101.75%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 906,938 1,006,637 663,695 561,523 430,230 424,968 338,634 17.82%
PBT 155,719 98,881 72,037 19,526 -64,138 71,379 61,966 16.58%
Tax -42,981 -5,555 -1,652 -15,609 -6,541 -34,048 -19,545 14.02%
NP 112,738 93,326 70,385 3,917 -70,679 37,331 42,421 17.67%
-
NP to SH 115,524 103,294 69,350 1,177 -67,151 37,331 42,421 18.15%
-
Tax Rate 27.60% 5.62% 2.29% 79.94% - 47.70% 31.54% -
Total Cost 794,200 913,311 593,310 557,606 500,909 387,637 296,213 17.84%
-
Net Worth 1,598,751 1,494,282 1,419,569 1,360,680 1,141,329 1,396,434 1,196,038 4.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 35,686 14,276 35,727 35,190 4,735 14,297 9,530 24.58%
Div Payout % 30.89% 13.82% 51.52% 2,989.80% 0.00% 38.30% 22.47% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,598,751 1,494,282 1,419,569 1,360,680 1,141,329 1,396,434 1,196,038 4.95%
NOSH 475,818 475,885 476,365 469,200 473,580 476,598 476,509 -0.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.43% 9.27% 10.61% 0.70% -16.43% 8.78% 12.53% -
ROE 7.23% 6.91% 4.89% 0.09% -5.88% 2.67% 3.55% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 190.61 211.53 139.32 119.68 90.85 89.17 71.07 17.85%
EPS 24.30 21.70 14.60 0.25 -14.10 7.84 8.90 18.20%
DPS 7.50 3.00 7.50 7.50 1.00 3.00 2.00 24.61%
NAPS 3.36 3.14 2.98 2.90 2.41 2.93 2.51 4.97%
Adjusted Per Share Value based on latest NOSH - 473,333
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 185.50 205.89 135.75 114.85 88.00 86.92 69.26 17.82%
EPS 23.63 21.13 14.18 0.24 -13.73 7.64 8.68 18.14%
DPS 7.30 2.92 7.31 7.20 0.97 2.92 1.95 24.58%
NAPS 3.27 3.0563 2.9035 2.7831 2.3344 2.8562 2.4463 4.95%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.58 1.02 3.18 1.38 0.87 1.95 2.15 -
P/RPS 0.83 0.48 2.28 1.15 0.96 2.19 3.03 -19.39%
P/EPS 6.51 4.70 21.84 550.12 -6.14 24.90 24.15 -19.61%
EY 15.37 21.28 4.58 0.18 -16.30 4.02 4.14 24.41%
DY 4.75 2.94 2.36 5.43 1.15 1.54 0.93 31.19%
P/NAPS 0.47 0.32 1.07 0.48 0.36 0.67 0.86 -9.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 20/02/09 19/02/08 26/02/07 24/02/06 25/02/05 26/02/04 -
Price 1.82 1.06 2.06 1.87 1.03 2.06 2.31 -
P/RPS 0.95 0.50 1.48 1.56 1.13 2.31 3.25 -18.51%
P/EPS 7.50 4.88 14.15 745.46 -7.26 26.30 25.95 -18.67%
EY 13.34 20.48 7.07 0.13 -13.77 3.80 3.85 22.98%
DY 4.12 2.83 3.64 4.01 0.97 1.46 0.87 29.55%
P/NAPS 0.54 0.34 0.69 0.64 0.43 0.70 0.92 -8.48%

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