[BRDB] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -457.32%
YoY- -928.42%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 297,551 150,637 169,550 102,144 119,994 76,170 128,344 15.02%
PBT 19,962 25,575 3,402 -56,601 12,621 9,660 15,686 4.09%
Tax 12,652 -1,732 -1,886 2,218 -6,425 -3,490 33,092 -14.79%
NP 32,614 23,843 1,516 -54,383 6,196 6,170 48,778 -6.48%
-
NP to SH 39,108 21,683 998 -51,329 6,196 6,170 48,778 -3.61%
-
Tax Rate -63.38% 6.77% 55.44% - 50.91% 36.13% -210.97% -
Total Cost 264,937 126,794 168,034 156,527 113,798 70,000 79,566 22.17%
-
Net Worth 1,429,548 1,420,682 1,372,666 1,295,046 1,227,063 1,198,235 953,175 6.98%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 14,295 35,755 35,500 4,726 14,268 9,547 7,148 12.23%
Div Payout % 36.55% 164.90% 3,557.11% 0.00% 230.28% 154.74% 14.66% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,429,548 1,420,682 1,372,666 1,295,046 1,227,063 1,198,235 953,175 6.98%
NOSH 476,516 476,739 473,333 472,644 475,606 477,384 476,587 -0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.96% 15.83% 0.89% -53.24% 5.16% 8.10% 38.01% -
ROE 2.74% 1.53% 0.07% -3.96% 0.50% 0.51% 5.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 62.44 31.60 35.82 21.61 25.23 15.96 26.93 15.03%
EPS 8.20 4.60 0.21 -10.77 1.30 1.30 10.24 -3.63%
DPS 3.00 7.50 7.50 1.00 3.00 2.00 1.50 12.23%
NAPS 3.00 2.98 2.90 2.74 2.58 2.51 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 472,644
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 60.86 30.81 34.68 20.89 24.54 15.58 26.25 15.03%
EPS 8.00 4.43 0.20 -10.50 1.27 1.26 9.98 -3.61%
DPS 2.92 7.31 7.26 0.97 2.92 1.95 1.46 12.23%
NAPS 2.9239 2.9058 2.8076 2.6488 2.5098 2.4508 1.9496 6.98%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.02 3.18 1.38 0.87 1.95 2.15 1.18 -
P/RPS 1.63 10.06 3.85 4.03 7.73 13.47 4.38 -15.17%
P/EPS 12.43 69.92 654.51 -8.01 149.68 166.35 11.53 1.25%
EY 8.05 1.43 0.15 -12.48 0.67 0.60 8.67 -1.22%
DY 2.94 2.36 5.43 1.15 1.54 0.93 1.27 15.00%
P/NAPS 0.34 1.07 0.48 0.32 0.76 0.86 0.59 -8.76%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 19/02/08 26/02/07 24/02/06 25/02/05 26/02/04 28/02/03 -
Price 1.06 2.06 1.87 1.03 2.06 2.31 1.02 -
P/RPS 1.70 6.52 5.22 4.77 8.16 14.48 3.79 -12.49%
P/EPS 12.92 45.29 886.91 -9.48 158.13 178.73 9.97 4.41%
EY 7.74 2.21 0.11 -10.54 0.63 0.56 10.03 -4.22%
DY 2.83 3.64 4.01 0.97 1.46 0.87 1.47 11.52%
P/NAPS 0.35 0.69 0.64 0.38 0.80 0.92 0.51 -6.07%

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