[BRDB] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 30.87%
YoY- 239.89%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 341,165 435,423 466,388 336,388 265,414 201,578 215,592 7.94%
PBT 127,398 71,266 50,416 23,152 17,114 2,264 46,654 18.21%
Tax -15,549 -20,762 -7,398 6,807 -6,496 -7,740 -18,498 -2.85%
NP 111,849 50,504 43,018 29,959 10,618 -5,476 28,156 25.83%
-
NP to SH 106,311 57,590 46,155 32,449 9,547 -6,613 28,156 24.77%
-
Tax Rate 12.21% 29.13% 14.67% -29.40% 37.96% 341.87% 39.65% -
Total Cost 229,316 384,919 423,370 306,429 254,796 207,054 187,436 3.41%
-
Net Worth 1,711,464 1,551,598 1,429,575 1,386,354 1,389,088 1,213,176 1,219,616 5.80%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,711,464 1,551,598 1,429,575 1,386,354 1,389,088 1,213,176 1,219,616 5.80%
NOSH 476,730 475,950 476,525 476,410 477,350 475,755 476,412 0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 32.78% 11.60% 9.22% 8.91% 4.00% -2.72% 13.06% -
ROE 6.21% 3.71% 3.23% 2.34% 0.69% -0.55% 2.31% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 71.56 91.48 97.87 70.61 55.60 42.37 45.25 7.93%
EPS 22.30 12.10 9.70 6.80 2.00 -1.39 5.91 24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 3.26 3.00 2.91 2.91 2.55 2.56 5.79%
Adjusted Per Share Value based on latest NOSH - 477,798
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 69.78 89.06 95.39 68.80 54.29 41.23 44.10 7.94%
EPS 21.74 11.78 9.44 6.64 1.95 -1.35 5.76 24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5005 3.1735 2.924 2.8356 2.8412 2.4814 2.4945 5.80%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.66 1.40 1.69 3.56 1.26 1.50 2.18 -
P/RPS 2.32 1.53 1.73 5.04 2.27 3.54 4.82 -11.46%
P/EPS 7.44 11.57 17.45 52.27 63.00 -107.91 36.89 -23.41%
EY 13.43 8.64 5.73 1.91 1.59 -0.93 2.71 30.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.56 1.22 0.43 0.59 0.85 -9.72%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 10/08/09 22/08/08 24/08/07 28/08/06 30/08/05 20/08/04 -
Price 2.41 1.60 1.51 3.18 1.08 1.52 1.97 -
P/RPS 3.37 1.75 1.54 4.50 1.94 3.59 4.35 -4.16%
P/EPS 10.81 13.22 15.59 46.69 54.00 -109.35 33.33 -17.10%
EY 9.25 7.56 6.41 2.14 1.85 -0.91 3.00 20.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.49 0.50 1.09 0.37 0.60 0.77 -2.29%

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