[BRDB] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -98.11%
YoY- 101.14%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 702,894 709,086 513,058 391,973 328,086 304,974 262,464 17.82%
PBT 130,622 78,919 46,462 16,124 -7,536 58,758 52,305 16.46%
Tax -38,693 -18,207 80 -13,723 -8,760 -27,623 -16,054 15.77%
NP 91,929 60,712 46,542 2,401 -16,296 31,135 36,251 16.75%
-
NP to SH 98,508 64,186 47,667 180 -15,822 31,135 36,251 18.11%
-
Tax Rate 29.62% 23.07% -0.17% 85.11% - 47.01% 30.69% -
Total Cost 610,965 648,374 466,516 389,572 344,382 273,839 226,213 17.99%
-
Net Worth 1,584,693 1,454,882 1,400,009 1,300,500 1,205,712 1,223,500 1,190,900 4.87%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,584,693 1,454,882 1,400,009 1,300,500 1,205,712 1,223,500 1,190,900 4.87%
NOSH 475,884 475,451 476,193 450,000 476,566 476,070 476,360 -0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.08% 8.56% 9.07% 0.61% -4.97% 10.21% 13.81% -
ROE 6.22% 4.41% 3.40% 0.01% -1.31% 2.54% 3.04% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 147.70 149.14 107.74 87.11 68.84 64.06 55.10 17.84%
EPS 20.70 13.50 10.01 0.04 -3.32 6.54 7.61 18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.06 2.94 2.89 2.53 2.57 2.50 4.88%
Adjusted Per Share Value based on latest NOSH - 475,532
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 143.77 145.03 104.94 80.17 67.10 62.38 53.68 17.82%
EPS 20.15 13.13 9.75 0.04 -3.24 6.37 7.41 18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2412 2.9757 2.8635 2.66 2.4661 2.5025 2.4358 4.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.70 1.39 2.78 1.04 1.20 1.85 1.86 -
P/RPS 1.15 0.93 2.58 1.19 1.74 2.89 3.38 -16.43%
P/EPS 8.21 10.30 27.77 2,600.00 -36.14 28.29 24.44 -16.61%
EY 12.18 9.71 3.60 0.04 -2.77 3.54 4.09 19.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.95 0.36 0.47 0.72 0.74 -6.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 21/11/08 26/11/07 17/11/06 22/11/05 26/11/04 28/11/03 -
Price 1.54 1.12 3.24 1.10 0.87 2.09 2.00 -
P/RPS 1.04 0.75 3.01 1.26 1.26 3.26 3.63 -18.79%
P/EPS 7.44 8.30 32.37 2,750.00 -26.20 31.96 26.28 -18.95%
EY 13.44 12.05 3.09 0.04 -3.82 3.13 3.81 23.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 1.10 0.38 0.34 0.81 0.80 -8.80%

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