[BRDB] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 121.03%
YoY- 181.68%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 816,940 1,033,132 763,972 459,928 374,024 377,360 271,736 20.11%
PBT 83,036 128,808 58,576 22,464 11,212 86,388 31,284 17.65%
Tax -53,572 -9,928 40,996 -9,060 -28,504 -26,680 -2,676 64.70%
NP 29,464 118,880 99,572 13,404 -17,292 59,708 28,608 0.49%
-
NP to SH 67,936 124,620 99,180 14,124 -17,292 59,708 28,608 15.49%
-
Tax Rate 64.52% 7.71% -69.99% 40.33% 254.23% 30.88% 8.55% -
Total Cost 787,476 914,252 664,400 446,524 391,316 317,652 243,128 21.61%
-
Net Worth 1,495,535 1,519,405 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 4.19%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,495,535 1,519,405 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 4.19%
NOSH 471,777 479,307 475,984 477,162 475,054 476,900 476,800 -0.17%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.61% 11.51% 13.03% 2.91% -4.62% 15.82% 10.53% -
ROE 4.54% 8.20% 7.06% 1.02% -1.42% 4.93% 2.45% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 173.16 215.55 160.50 96.39 78.73 79.13 56.99 20.32%
EPS 14.40 26.00 20.80 2.96 -3.64 12.52 6.00 15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.17 2.95 2.91 2.57 2.54 2.45 4.38%
Adjusted Per Share Value based on latest NOSH - 477,162
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 167.09 211.31 156.26 94.07 76.50 77.18 55.58 20.11%
EPS 13.90 25.49 20.29 2.89 -3.54 12.21 5.85 15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0589 3.1077 2.872 2.84 2.4971 2.4776 2.3893 4.19%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.02 2.02 1.92 1.21 1.98 2.58 1.03 -
P/RPS 0.59 0.94 1.20 1.26 2.51 3.26 1.81 -17.02%
P/EPS 7.08 7.77 9.21 40.88 -54.40 20.61 17.17 -13.71%
EY 14.12 12.87 10.85 2.45 -1.84 4.85 5.83 15.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.64 0.65 0.42 0.77 1.02 0.42 -4.42%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 22/05/09 23/05/08 25/05/07 26/05/06 24/05/05 24/05/04 13/05/03 -
Price 1.37 2.13 2.45 1.24 1.85 2.14 1.02 -
P/RPS 0.79 0.99 1.53 1.29 2.35 2.70 1.79 -12.73%
P/EPS 9.51 8.19 11.76 41.89 -50.82 17.09 17.00 -9.21%
EY 10.51 12.21 8.50 2.39 -1.97 5.85 5.88 10.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.67 0.83 0.43 0.72 0.84 0.42 0.39%

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