[BRDB] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -80.82%
YoY- 30.45%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 155,042 137,185 189,804 204,235 258,283 190,993 114,982 5.10%
PBT 17,492 7,818 33,313 20,759 32,202 14,644 5,616 20.82%
Tax -5,771 -4,158 -7,823 -13,393 -2,482 10,249 -2,265 16.85%
NP 11,721 3,660 25,490 7,366 29,720 24,893 3,351 23.18%
-
NP to SH 12,623 4,254 22,156 16,984 31,155 24,795 3,531 23.63%
-
Tax Rate 32.99% 53.18% 23.48% 64.52% 7.71% -69.99% 40.33% -
Total Cost 143,321 133,525 164,314 196,869 228,563 166,100 111,631 4.24%
-
Net Worth 1,801,205 1,668,513 1,612,202 1,495,535 1,519,405 1,404,154 1,388,541 4.42%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,801,205 1,668,513 1,612,202 1,495,535 1,519,405 1,404,154 1,388,541 4.42%
NOSH 485,500 472,666 471,404 471,777 479,307 475,984 477,162 0.28%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.56% 2.67% 13.43% 3.61% 11.51% 13.03% 2.91% -
ROE 0.70% 0.25% 1.37% 1.14% 2.05% 1.77% 0.25% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 31.93 29.02 40.26 43.29 53.89 40.13 24.10 4.79%
EPS 2.60 0.90 4.70 3.60 6.50 5.20 0.74 23.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.53 3.42 3.17 3.17 2.95 2.91 4.12%
Adjusted Per Share Value based on latest NOSH - 471,404
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 31.71 28.06 38.82 41.77 52.83 39.06 23.52 5.10%
EPS 2.58 0.87 4.53 3.47 6.37 5.07 0.72 23.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6841 3.4127 3.2975 3.0589 3.1077 2.872 2.84 4.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.31 2.19 2.01 1.02 2.02 1.92 1.21 -
P/RPS 7.23 7.55 4.99 2.36 3.75 4.78 5.02 6.26%
P/EPS 88.85 243.33 42.77 28.33 31.08 36.86 163.51 -9.65%
EY 1.13 0.41 2.34 3.53 3.22 2.71 0.61 10.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.59 0.32 0.64 0.65 0.42 6.70%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 24/05/11 19/05/10 22/05/09 23/05/08 25/05/07 26/05/06 -
Price 2.28 2.10 1.62 1.37 2.13 2.45 1.24 -
P/RPS 7.14 7.24 4.02 3.16 3.95 6.11 5.15 5.59%
P/EPS 87.69 233.33 34.47 38.06 32.77 47.03 167.57 -10.22%
EY 1.14 0.43 2.90 2.63 3.05 2.13 0.60 11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.47 0.43 0.67 0.83 0.43 5.99%

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