[BRDB] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 35.93%
YoY- 50.19%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 191,663 158,626 204,044 297,551 150,637 169,550 102,144 11.05%
PBT 39,176 25,634 25,097 19,962 25,575 3,402 -56,601 -
Tax -1,893 -1,045 -4,288 12,652 -1,732 -1,886 2,218 -
NP 37,283 24,589 20,809 32,614 23,843 1,516 -54,383 -
-
NP to SH 38,606 25,705 17,016 39,108 21,683 998 -51,329 -
-
Tax Rate 4.83% 4.08% 17.09% -63.38% 6.77% 55.44% - -
Total Cost 154,380 134,037 183,235 264,937 126,794 168,034 156,527 -0.22%
-
Net Worth 1,798,355 1,466,048 1,597,493 1,429,548 1,420,682 1,372,666 1,295,046 5.62%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 36,651 36,651 35,658 14,295 35,755 35,500 4,726 40.66%
Div Payout % 94.94% 142.58% 209.56% 36.55% 164.90% 3,557.11% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,798,355 1,466,048 1,597,493 1,429,548 1,420,682 1,372,666 1,295,046 5.62%
NOSH 488,683 488,682 475,444 476,516 476,739 473,333 472,644 0.55%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.45% 15.50% 10.20% 10.96% 15.83% 0.89% -53.24% -
ROE 2.15% 1.75% 1.07% 2.74% 1.53% 0.07% -3.96% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 39.22 32.46 42.92 62.44 31.60 35.82 21.61 10.43%
EPS 7.90 5.30 3.60 8.20 4.60 0.21 -10.77 -
DPS 7.50 7.50 7.50 3.00 7.50 7.50 1.00 39.88%
NAPS 3.68 3.00 3.36 3.00 2.98 2.90 2.74 5.03%
Adjusted Per Share Value based on latest NOSH - 488,683
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 39.20 32.44 41.73 60.86 30.81 34.68 20.89 11.05%
EPS 7.90 5.26 3.48 8.00 4.43 0.20 -10.50 -
DPS 7.50 7.50 7.29 2.92 7.31 7.26 0.97 40.59%
NAPS 3.6782 2.9986 3.2674 2.9239 2.9058 2.8076 2.6488 5.62%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.12 2.35 1.58 1.02 3.18 1.38 0.87 -
P/RPS 5.41 7.24 3.68 1.63 10.06 3.85 4.03 5.02%
P/EPS 26.84 44.68 44.15 12.43 69.92 654.51 -8.01 -
EY 3.73 2.24 2.27 8.05 1.43 0.15 -12.48 -
DY 3.54 3.19 4.75 2.94 2.36 5.43 1.15 20.59%
P/NAPS 0.58 0.78 0.47 0.34 1.07 0.48 0.32 10.41%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 28/02/11 22/02/10 20/02/09 19/02/08 26/02/07 24/02/06 -
Price 2.30 2.01 1.82 1.06 2.06 1.87 1.03 -
P/RPS 5.86 6.19 4.24 1.70 6.52 5.22 4.77 3.48%
P/EPS 29.11 38.21 50.85 12.92 45.29 886.91 -9.48 -
EY 3.43 2.62 1.97 7.74 2.21 0.11 -10.54 -
DY 3.26 3.73 4.12 2.83 3.64 4.01 0.97 22.37%
P/NAPS 0.63 0.67 0.54 0.35 0.69 0.64 0.38 8.78%

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