[BRDB] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 105.26%
YoY- 181.68%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 204,235 258,283 190,993 114,982 93,506 94,340 67,934 20.11%
PBT 20,759 32,202 14,644 5,616 2,803 21,597 7,821 17.65%
Tax -13,393 -2,482 10,249 -2,265 -7,126 -6,670 -669 64.70%
NP 7,366 29,720 24,893 3,351 -4,323 14,927 7,152 0.49%
-
NP to SH 16,984 31,155 24,795 3,531 -4,323 14,927 7,152 15.49%
-
Tax Rate 64.52% 7.71% -69.99% 40.33% 254.23% 30.88% 8.55% -
Total Cost 196,869 228,563 166,100 111,631 97,829 79,413 60,782 21.61%
-
Net Worth 1,495,535 1,519,405 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 4.19%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,495,535 1,519,405 1,404,154 1,388,541 1,220,891 1,211,328 1,168,160 4.19%
NOSH 471,777 479,307 475,984 477,162 475,054 476,900 476,800 -0.17%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.61% 11.51% 13.03% 2.91% -4.62% 15.82% 10.53% -
ROE 1.14% 2.05% 1.77% 0.25% -0.35% 1.23% 0.61% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 43.29 53.89 40.13 24.10 19.68 19.78 14.25 20.32%
EPS 3.60 6.50 5.20 0.74 -0.91 3.13 1.50 15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.17 2.95 2.91 2.57 2.54 2.45 4.38%
Adjusted Per Share Value based on latest NOSH - 477,162
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 41.77 52.83 39.06 23.52 19.13 19.30 13.89 20.12%
EPS 3.47 6.37 5.07 0.72 -0.88 3.05 1.46 15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0589 3.1077 2.872 2.84 2.4971 2.4776 2.3893 4.19%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.02 2.02 1.92 1.21 1.98 2.58 1.03 -
P/RPS 2.36 3.75 4.78 5.02 10.06 13.04 7.23 -17.00%
P/EPS 28.33 31.08 36.86 163.51 -217.58 82.43 68.67 -13.70%
EY 3.53 3.22 2.71 0.61 -0.46 1.21 1.46 15.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.64 0.65 0.42 0.77 1.02 0.42 -4.42%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 22/05/09 23/05/08 25/05/07 26/05/06 24/05/05 24/05/04 13/05/03 -
Price 1.37 2.13 2.45 1.24 1.85 2.14 1.02 -
P/RPS 3.16 3.95 6.11 5.15 9.40 10.82 7.16 -12.73%
P/EPS 38.06 32.77 47.03 167.57 -203.30 68.37 68.00 -9.21%
EY 2.63 3.05 2.13 0.60 -0.49 1.46 1.47 10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.67 0.83 0.43 0.72 0.84 0.42 0.39%

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