[BRDB] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 170.38%
YoY- 244.37%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 435,423 466,388 336,388 265,414 201,578 215,592 158,224 18.36%
PBT 71,266 50,416 23,152 17,114 2,264 46,654 32,111 14.19%
Tax -20,762 -7,398 6,807 -6,496 -7,740 -18,498 -7,525 18.41%
NP 50,504 43,018 29,959 10,618 -5,476 28,156 24,586 12.73%
-
NP to SH 57,590 46,155 32,449 9,547 -6,613 28,156 24,586 15.22%
-
Tax Rate 29.13% 14.67% -29.40% 37.96% 341.87% 39.65% 23.43% -
Total Cost 384,919 423,370 306,429 254,796 207,054 187,436 133,638 19.26%
-
Net Worth 1,551,598 1,429,575 1,386,354 1,389,088 1,213,176 1,219,616 1,176,888 4.71%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,551,598 1,429,575 1,386,354 1,389,088 1,213,176 1,219,616 1,176,888 4.71%
NOSH 475,950 476,525 476,410 477,350 475,755 476,412 476,472 -0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 11.60% 9.22% 8.91% 4.00% -2.72% 13.06% 15.54% -
ROE 3.71% 3.23% 2.34% 0.69% -0.55% 2.31% 2.09% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 91.48 97.87 70.61 55.60 42.37 45.25 33.21 18.37%
EPS 12.10 9.70 6.80 2.00 -1.39 5.91 5.16 15.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.00 2.91 2.91 2.55 2.56 2.47 4.72%
Adjusted Per Share Value based on latest NOSH - 477,539
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 89.06 95.39 68.80 54.29 41.23 44.10 32.36 18.36%
EPS 11.78 9.44 6.64 1.95 -1.35 5.76 5.03 15.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1735 2.924 2.8356 2.8412 2.4814 2.4945 2.4071 4.71%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.40 1.69 3.56 1.26 1.50 2.18 1.43 -
P/RPS 1.53 1.73 5.04 2.27 3.54 4.82 4.31 -15.84%
P/EPS 11.57 17.45 52.27 63.00 -107.91 36.89 27.71 -13.53%
EY 8.64 5.73 1.91 1.59 -0.93 2.71 3.61 15.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 1.22 0.43 0.59 0.85 0.58 -4.86%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 10/08/09 22/08/08 24/08/07 28/08/06 30/08/05 20/08/04 25/08/03 -
Price 1.60 1.51 3.18 1.08 1.52 1.97 1.85 -
P/RPS 1.75 1.54 4.50 1.94 3.59 4.35 5.57 -17.53%
P/EPS 13.22 15.59 46.69 54.00 -109.35 33.33 35.85 -15.30%
EY 7.56 6.41 2.14 1.85 -0.91 3.00 2.79 18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 1.09 0.37 0.60 0.77 0.75 -6.84%

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