[BRDB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 139.91%
YoY- 84.6%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 650,380 672,164 682,330 870,846 932,776 672,776 530,828 3.44%
PBT 55,586 62,056 254,796 142,532 100,832 46,304 34,228 8.40%
Tax -24,236 -16,304 -31,098 -41,524 -14,796 13,614 -12,992 10.94%
NP 31,350 45,752 223,698 101,008 86,036 59,918 21,236 6.70%
-
NP to SH 36,980 42,766 212,622 115,180 92,310 64,898 19,094 11.63%
-
Tax Rate 43.60% 26.27% 12.21% 29.13% 14.67% -29.40% 37.96% -
Total Cost 619,030 626,412 458,632 769,838 846,740 612,858 509,592 3.29%
-
Net Worth 1,810,073 1,734,938 1,711,464 1,551,598 1,429,575 1,386,354 1,389,088 4.50%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,810,073 1,734,938 1,711,464 1,551,598 1,429,575 1,386,354 1,389,088 4.50%
NOSH 486,578 485,977 476,730 475,950 476,525 476,410 477,350 0.31%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.82% 6.81% 32.78% 11.60% 9.22% 8.91% 4.00% -
ROE 2.04% 2.46% 12.42% 7.42% 6.46% 4.68% 1.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 133.66 138.31 143.13 182.97 195.75 141.22 111.20 3.11%
EPS 7.60 8.80 44.60 24.20 19.40 13.60 4.00 11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.57 3.59 3.26 3.00 2.91 2.91 4.17%
Adjusted Per Share Value based on latest NOSH - 475,451
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 133.02 137.48 139.56 178.12 190.78 137.61 108.57 3.43%
EPS 7.56 8.75 43.49 23.56 18.88 13.27 3.91 11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7022 3.5485 3.5005 3.1735 2.924 2.8356 2.8412 4.50%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.35 1.98 1.66 1.40 1.69 3.56 1.26 -
P/RPS 1.76 1.43 1.16 0.77 0.86 2.52 1.13 7.65%
P/EPS 30.92 22.50 3.72 5.79 8.72 26.13 31.50 -0.30%
EY 3.23 4.44 26.87 17.29 11.46 3.83 3.17 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.46 0.43 0.56 1.22 0.43 6.56%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 23/08/11 27/08/10 10/08/09 22/08/08 24/08/07 28/08/06 -
Price 2.54 2.34 2.41 1.60 1.51 3.18 1.08 -
P/RPS 1.90 1.69 1.68 0.87 0.77 2.25 0.97 11.84%
P/EPS 33.42 26.59 5.40 6.61 7.79 23.34 27.00 3.61%
EY 2.99 3.76 18.51 15.13 12.83 4.28 3.70 -3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.67 0.49 0.50 1.09 0.37 10.66%

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