[BRDB] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 65.81%
YoY- 3912.21%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 142,333 127,594 267,471 242,698 176,671 126,559 126,509 1.98%
PBT 15,395 3,003 59,356 28,503 23,310 -991 -9,801 -
Tax 14,671 -2,662 -17,931 -12,607 -6,382 -7,227 -1,021 -
NP 30,066 341 41,425 15,896 16,928 -8,218 -10,822 -
-
NP to SH 28,401 -745 40,918 17,010 15,414 -9,368 -9,210 -
-
Tax Rate -95.30% 88.64% 30.21% 44.23% 27.38% - - -
Total Cost 112,267 127,253 226,046 226,802 159,743 134,777 137,331 -3.30%
-
Net Worth 1,748,130 1,307,474 1,584,382 1,445,850 1,398,677 1,374,290 1,207,321 6.36%
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 1,748,130 1,307,474 1,584,382 1,445,850 1,398,677 1,374,290 1,207,321 6.36%
NOSH 489,672 372,499 475,790 472,500 475,740 475,532 477,202 0.43%
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 21.12% 0.27% 15.49% 6.55% 9.58% -6.49% -8.55% -
ROE 1.62% -0.06% 2.58% 1.18% 1.10% -0.68% -0.76% -
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 29.07 34.25 56.22 51.36 37.14 26.61 26.51 1.54%
EPS 5.80 -0.20 8.60 3.60 3.24 -1.97 -1.93 -
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 - 489,672
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 29.11 26.10 54.71 49.64 36.14 25.89 25.88 1.97%
EPS 5.81 -0.15 8.37 3.48 3.15 -1.92 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5755 2.6742 3.2406 2.9573 2.8608 2.8109 2.4694 6.36%
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 6.74 6.57 3.02 2.71 7.49 3.91 4.53 6.84%
P/EPS 33.79 -1,125.00 19.77 38.61 85.80 -52.79 -62.18 -
EY 2.96 -0.09 5.06 2.59 1.17 -1.89 -1.61 -
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 7.33 7.33 2.74 2.18 8.72 4.13 3.28 14.33%
P/EPS 36.72 -1,255.00 17.91 31.11 100.00 -55.84 -45.08 -
EY 2.72 -0.08 5.58 3.21 1.00 -1.79 -2.22 -
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