[BRDB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2.07%
YoY- 26381.67%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 625,012 937,192 945,448 684,077 522,630 437,448 406,632 7.42%
PBT 173,868 174,162 105,225 61,949 21,498 -10,048 78,344 14.20%
Tax -24,281 -51,590 -24,276 106 -18,297 -11,680 -36,830 -6.70%
NP 149,586 122,572 80,949 62,056 3,201 -21,728 41,513 23.80%
-
NP to SH 140,754 131,344 85,581 63,556 240 -21,096 41,513 22.55%
-
Tax Rate 13.97% 29.62% 23.07% -0.17% 85.11% - 47.01% -
Total Cost 475,425 814,620 864,498 622,021 519,429 459,176 365,118 4.49%
-
Net Worth 1,676,636 1,584,693 1,454,882 1,400,009 1,300,500 1,205,712 1,223,500 5.38%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,676,636 1,584,693 1,454,882 1,400,009 1,300,500 1,205,712 1,223,500 5.38%
NOSH 477,674 475,884 475,451 476,193 450,000 476,566 476,070 0.05%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.93% 13.08% 8.56% 9.07% 0.61% -4.97% 10.21% -
ROE 8.40% 8.29% 5.88% 4.54% 0.02% -1.75% 3.39% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 130.84 196.94 198.85 143.66 116.14 91.79 85.41 7.36%
EPS 29.47 27.60 18.00 13.35 0.05 -4.43 8.72 22.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.51 3.33 3.06 2.94 2.89 2.53 2.57 5.32%
Adjusted Per Share Value based on latest NOSH - 475,740
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 127.84 191.69 193.38 139.92 106.90 89.47 83.17 7.42%
EPS 28.79 26.86 17.50 13.00 0.05 -4.31 8.49 22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4293 3.2412 2.9757 2.8635 2.66 2.4661 2.5025 5.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.25 1.70 1.39 2.78 1.04 1.20 1.85 -
P/RPS 1.72 0.86 0.70 1.94 0.90 1.31 2.17 -3.79%
P/EPS 7.64 6.16 7.72 20.83 1,950.00 -27.11 21.22 -15.64%
EY 13.10 16.24 12.95 4.80 0.05 -3.69 4.71 18.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.45 0.95 0.36 0.47 0.72 -1.94%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 20/11/09 21/11/08 26/11/07 17/11/06 22/11/05 26/11/04 -
Price 2.51 1.54 1.12 3.24 1.10 0.87 2.09 -
P/RPS 1.92 0.78 0.56 2.26 0.95 0.95 2.45 -3.97%
P/EPS 8.52 5.58 6.22 24.28 2,062.50 -19.65 23.97 -15.82%
EY 11.74 17.92 16.07 4.12 0.05 -5.09 4.17 18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.46 0.37 1.10 0.38 0.34 0.81 -1.94%

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