[BRDB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 239.08%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 325,190 336,082 341,165 435,423 466,388 336,388 265,414 3.44%
PBT 27,793 31,028 127,398 71,266 50,416 23,152 17,114 8.40%
Tax -12,118 -8,152 -15,549 -20,762 -7,398 6,807 -6,496 10.94%
NP 15,675 22,876 111,849 50,504 43,018 29,959 10,618 6.70%
-
NP to SH 18,490 21,383 106,311 57,590 46,155 32,449 9,547 11.63%
-
Tax Rate 43.60% 26.27% 12.21% 29.13% 14.67% -29.40% 37.96% -
Total Cost 309,515 313,206 229,316 384,919 423,370 306,429 254,796 3.29%
-
Net Worth 1,810,073 1,734,938 1,711,464 1,551,598 1,429,575 1,386,354 1,389,088 4.50%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,810,073 1,734,938 1,711,464 1,551,598 1,429,575 1,386,354 1,389,088 4.50%
NOSH 486,578 485,977 476,730 475,950 476,525 476,410 477,350 0.31%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.82% 6.81% 32.78% 11.60% 9.22% 8.91% 4.00% -
ROE 1.02% 1.23% 6.21% 3.71% 3.23% 2.34% 0.69% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.83 69.16 71.56 91.48 97.87 70.61 55.60 3.11%
EPS 3.80 4.40 22.30 12.10 9.70 6.80 2.00 11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.57 3.59 3.26 3.00 2.91 2.91 4.17%
Adjusted Per Share Value based on latest NOSH - 477,717
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.51 68.74 69.78 89.06 95.39 68.80 54.29 3.43%
EPS 3.78 4.37 21.74 11.78 9.44 6.64 1.95 11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7022 3.5485 3.5005 3.1735 2.924 2.8356 2.8412 4.50%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.35 1.98 1.66 1.40 1.69 3.56 1.26 -
P/RPS 3.52 2.86 2.32 1.53 1.73 5.04 2.27 7.57%
P/EPS 61.84 45.00 7.44 11.57 17.45 52.27 63.00 -0.30%
EY 1.62 2.22 13.43 8.64 5.73 1.91 1.59 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.46 0.43 0.56 1.22 0.43 6.56%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 23/08/11 27/08/10 10/08/09 22/08/08 24/08/07 28/08/06 -
Price 2.54 2.34 2.41 1.60 1.51 3.18 1.08 -
P/RPS 3.80 3.38 3.37 1.75 1.54 4.50 1.94 11.84%
P/EPS 66.84 53.18 10.81 13.22 15.59 46.69 54.00 3.61%
EY 1.50 1.88 9.25 7.56 6.41 2.14 1.85 -3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.67 0.49 0.50 1.09 0.37 10.66%

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