[BRDB] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.29%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 637,886 625,012 937,192 945,448 684,077 522,630 437,448 6.48%
PBT 61,897 173,868 174,162 105,225 61,949 21,498 -10,048 -
Tax 8,692 -24,281 -51,590 -24,276 106 -18,297 -11,680 -
NP 70,589 149,586 122,572 80,949 62,056 3,201 -21,728 -
-
NP to SH 66,378 140,754 131,344 85,581 63,556 240 -21,096 -
-
Tax Rate -14.04% 13.97% 29.62% 23.07% -0.17% 85.11% - -
Total Cost 567,297 475,425 814,620 864,498 622,021 519,429 459,176 3.58%
-
Net Worth 1,742,440 1,676,636 1,584,693 1,454,882 1,400,009 1,300,500 1,205,712 6.32%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,742,440 1,676,636 1,584,693 1,454,882 1,400,009 1,300,500 1,205,712 6.32%
NOSH 488,078 477,674 475,884 475,451 476,193 450,000 476,566 0.39%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.07% 23.93% 13.08% 8.56% 9.07% 0.61% -4.97% -
ROE 3.81% 8.40% 8.29% 5.88% 4.54% 0.02% -1.75% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 130.69 130.84 196.94 198.85 143.66 116.14 91.79 6.06%
EPS 13.60 29.47 27.60 18.00 13.35 0.05 -4.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.51 3.33 3.06 2.94 2.89 2.53 5.90%
Adjusted Per Share Value based on latest NOSH - 472,500
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 130.47 127.84 191.69 193.38 139.92 106.90 89.47 6.48%
EPS 13.58 28.79 26.86 17.50 13.00 0.05 -4.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5639 3.4293 3.2412 2.9757 2.8635 2.66 2.4661 6.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.96 2.25 1.70 1.39 2.78 1.04 1.20 -
P/RPS 1.50 1.72 0.86 0.70 1.94 0.90 1.31 2.28%
P/EPS 14.41 7.64 6.16 7.72 20.83 1,950.00 -27.11 -
EY 6.94 13.10 16.24 12.95 4.80 0.05 -3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.51 0.45 0.95 0.36 0.47 2.65%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 16/11/10 20/11/09 21/11/08 26/11/07 17/11/06 22/11/05 -
Price 2.13 2.51 1.54 1.12 3.24 1.10 0.87 -
P/RPS 1.63 1.92 0.78 0.56 2.26 0.95 0.95 9.41%
P/EPS 15.66 8.52 5.58 6.22 24.28 2,062.50 -19.65 -
EY 6.38 11.74 17.92 16.07 4.12 0.05 -5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.46 0.37 1.10 0.38 0.34 9.92%

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