[BRDB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -26.28%
YoY- -14.11%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 684,077 522,630 437,448 406,632 349,952 297,493 276,313 16.30%
PBT 61,949 21,498 -10,048 78,344 69,740 58,269 69,437 -1.88%
Tax 106 -18,297 -11,680 -36,830 -21,405 -12,909 -12,773 -
NP 62,056 3,201 -21,728 41,513 48,334 45,360 56,664 1.52%
-
NP to SH 63,556 240 -21,096 41,513 48,334 45,360 56,664 1.93%
-
Tax Rate -0.17% 85.11% - 47.01% 30.69% 22.15% 18.40% -
Total Cost 622,021 519,429 459,176 365,118 301,617 252,133 219,649 18.93%
-
Net Worth 1,400,009 1,300,500 1,205,712 1,223,500 1,190,900 1,114,259 1,143,443 3.42%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,400,009 1,300,500 1,205,712 1,223,500 1,190,900 1,114,259 1,143,443 3.42%
NOSH 476,193 450,000 476,566 476,070 476,360 476,179 476,434 -0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.07% 0.61% -4.97% 10.21% 13.81% 15.25% 20.51% -
ROE 4.54% 0.02% -1.75% 3.39% 4.06% 4.07% 4.96% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 143.66 116.14 91.79 85.41 73.46 62.48 58.00 16.31%
EPS 13.35 0.05 -4.43 8.72 10.15 9.52 11.89 1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.89 2.53 2.57 2.50 2.34 2.40 3.43%
Adjusted Per Share Value based on latest NOSH - 472,857
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 139.92 106.90 89.47 83.17 71.58 60.85 56.52 16.30%
EPS 13.00 0.05 -4.31 8.49 9.89 9.28 11.59 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8635 2.66 2.4661 2.5025 2.4358 2.279 2.3387 3.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.78 1.04 1.20 1.85 1.86 1.09 0.94 -
P/RPS 1.94 0.90 1.31 2.17 2.53 1.74 1.62 3.04%
P/EPS 20.83 1,950.00 -27.11 21.22 18.33 11.44 7.90 17.52%
EY 4.80 0.05 -3.69 4.71 5.46 8.74 12.65 -14.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.36 0.47 0.72 0.74 0.47 0.39 15.98%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 17/11/06 22/11/05 26/11/04 28/11/03 21/11/02 24/10/01 -
Price 3.24 1.10 0.87 2.09 2.00 1.19 0.96 -
P/RPS 2.26 0.95 0.95 2.45 2.72 1.90 1.66 5.27%
P/EPS 24.28 2,062.50 -19.65 23.97 19.71 12.49 8.07 20.14%
EY 4.12 0.05 -5.09 4.17 5.07 8.00 12.39 -16.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.38 0.34 0.81 0.80 0.51 0.40 18.35%

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