[BRDB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 71.05%
YoY- 53.47%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 478,415 468,759 702,894 709,086 513,058 391,973 328,086 6.48%
PBT 46,423 130,401 130,622 78,919 46,462 16,124 -7,536 -
Tax 6,519 -18,211 -38,693 -18,207 80 -13,723 -8,760 -
NP 52,942 112,190 91,929 60,712 46,542 2,401 -16,296 -
-
NP to SH 49,784 105,566 98,508 64,186 47,667 180 -15,822 -
-
Tax Rate -14.04% 13.97% 29.62% 23.07% -0.17% 85.11% - -
Total Cost 425,473 356,569 610,965 648,374 466,516 389,572 344,382 3.58%
-
Net Worth 1,742,439 1,676,636 1,584,693 1,454,882 1,400,009 1,300,500 1,205,712 6.32%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,742,439 1,676,636 1,584,693 1,454,882 1,400,009 1,300,500 1,205,712 6.32%
NOSH 488,078 477,674 475,884 475,451 476,193 450,000 476,566 0.39%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.07% 23.93% 13.08% 8.56% 9.07% 0.61% -4.97% -
ROE 2.86% 6.30% 6.22% 4.41% 3.40% 0.01% -1.31% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 98.02 98.13 147.70 149.14 107.74 87.11 68.84 6.06%
EPS 10.20 22.10 20.70 13.50 10.01 0.04 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.51 3.33 3.06 2.94 2.89 2.53 5.90%
Adjusted Per Share Value based on latest NOSH - 475,790
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 97.85 95.88 143.77 145.03 104.94 80.17 67.10 6.48%
EPS 10.18 21.59 20.15 13.13 9.75 0.04 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5639 3.4293 3.2412 2.9757 2.8635 2.66 2.4661 6.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.96 2.25 1.70 1.39 2.78 1.04 1.20 -
P/RPS 2.00 2.29 1.15 0.93 2.58 1.19 1.74 2.34%
P/EPS 19.22 10.18 8.21 10.30 27.77 2,600.00 -36.14 -
EY 5.20 9.82 12.18 9.71 3.60 0.04 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.51 0.45 0.95 0.36 0.47 2.65%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 16/11/10 20/11/09 21/11/08 26/11/07 17/11/06 22/11/05 -
Price 2.13 2.51 1.54 1.12 3.24 1.10 0.87 -
P/RPS 2.17 2.56 1.04 0.75 3.01 1.26 1.26 9.47%
P/EPS 20.88 11.36 7.44 8.30 32.37 2,750.00 -26.20 -
EY 4.79 8.80 13.44 12.05 3.09 0.04 -3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.46 0.37 1.10 0.38 0.34 9.92%

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