[BRDB] YoY TTM Result on 30-Jun-2004 [#2]

Stock

[BRDB] BANDAR RAYA DEVELOPMENTS BHD

Announcement Date

20-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- -8.38%

YoY- -33.41%

Quarter Report

2004Q2 BRDB final.doc

Latest QR

Upcoming QR

BRDB's Result

BRDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	632,497	494,067	410,955	396,785	356,359	291,297	254,126	16.40%
YoY %	28.02%	20.22%	3.57%	11.34%	22.34%	14.63%	-	-
Horiz. %	248.89%	194.42%	161.71%	156.14%	140.23%	114.63%	100.00%	-
PBT	25,563	-49,287	26,990	76,507	48,493	10,861	50,672	-10.77%
YoY %	151.87%	-282.61%	-64.72%	57.77%	346.49%	-78.57%	-	-
Horiz. %	50.45%	-97.27%	53.26%	150.98%	95.70%	21.43%	100.00%	-
Tax	-2,306	-5,299	-24,380	-30,517	20,573	-17,857	-5,168	-12.57%
YoY %	56.48%	78.26%	20.11%	-248.34%	215.21%	-245.53%	-	-
Horiz. %	44.62%	102.53%	471.75%	590.50%	-398.08%	345.53%	100.00%	-
NP	23,257	-54,586	2,610	45,990	69,066	-6,996	45,504	-10.57%
YoY %	142.61%	-2,191.42%	-94.32%	-33.41%	1,087.22%	-115.37%	-	-
Horiz. %	51.11%	-119.96%	5.74%	101.07%	151.78%	-15.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,078	-50,991	2,563	45,990	69,066	-6,996	29,124	-3.11%
YoY %	147.22%	-2,089.50%	-94.43%	-33.41%	1,087.22%	-124.02%	-	-
Horiz. %	82.67%	-175.08%	8.80%	157.91%	237.14%	-24.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.02%	-	90.33%	39.89%	-42.42%	164.41%	10.20%	-
YoY %	0.00%	-	126.45%	194.04%	-125.80%	1,511.86%	-	-
Horiz. %	88.43%	-	885.59%	391.08%	-415.88%	1,611.86%	100.00%	-
Total Cost	609,240	548,653	408,345	350,795	287,293	298,293	208,622	19.54%
YoY %	11.04%	34.36%	16.41%	22.10%	-3.69%	42.98%	-	-
Horiz. %	292.03%	262.99%	195.73%	168.15%	137.71%	142.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,390,394	1,389,640	1,216,031	1,218,210	1,176,556	952,400	952,268	6.50%
YoY %	0.05%	14.28%	-0.18%	3.54%	23.54%	0.01%	-	-
Horiz. %	146.01%	145.93%	127.70%	127.93%	123.55%	100.01%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	35,500	4,726	14,268	9,547	7,148	4,765	7,145	30.61%
YoY %	651.16%	-66.88%	49.45%	33.56%	50.01%	-33.31%	-	-
Horiz. %	496.85%	66.14%	199.69%	133.62%	100.04%	66.69%	100.00%	-
Div Payout %	147.44%	0.00%	556.70%	20.76%	10.35%	0.00%	24.53%	-
YoY %	0.00%	0.00%	2,581.60%	100.58%	0.00%	0.00%	-	-
Horiz. %	601.06%	0.00%	2,269.47%	84.63%	42.19%	0.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	1,390,394	1,389,640	1,216,031	1,218,210	1,176,556	952,400	952,268	6.50%
YoY %	0.05%	14.28%	-0.18%	3.54%	23.54%	0.01%	-	-
Horiz. %	146.01%	145.93%	127.70%	127.93%	123.55%	100.01%	100.00%	-
NOSH	477,798	477,539	476,875	475,863	476,338	476,200	476,134	0.05%
YoY %	0.05%	0.14%	0.21%	-0.10%	0.03%	0.01%	-	-
Horiz. %	100.35%	100.30%	100.16%	99.94%	100.04%	100.01%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	3.68%	-11.05%	0.64%	11.59%	19.38%	-2.40%	17.91%	-
YoY %	133.30%	-1,826.56%	-94.48%	-40.20%	907.50%	-113.40%	-	-
Horiz. %	20.55%	-61.70%	3.57%	64.71%	108.21%	-13.40%	100.00%	-
ROE	1.73%	-3.67%	0.21%	3.78%	5.87%	-0.73%	3.06%	-
YoY %	147.14%	-1,847.62%	-94.44%	-35.60%	904.11%	-123.86%	-	-
Horiz. %	56.54%	-119.93%	6.86%	123.53%	191.83%	-23.86%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	132.38	103.46	86.18	83.38	74.81	61.17	53.37	16.33%
YoY %	27.95%	20.05%	3.36%	11.46%	22.30%	14.61%	-	-
Horiz. %	248.04%	193.85%	161.48%	156.23%	140.17%	114.61%	100.00%	-
EPS	5.04	-10.68	0.54	9.66	14.50	-1.47	6.12	-3.18%
YoY %	147.19%	-2,077.78%	-94.41%	-33.38%	1,086.39%	-124.02%	-	-
Horiz. %	82.35%	-174.51%	8.82%	157.84%	236.93%	-24.02%	100.00%	-
DPS	7.50	1.00	3.00	2.00	1.50	1.00	1.50	30.75%
YoY %	650.00%	-66.67%	50.00%	33.33%	50.00%	-33.33%	-	-
Horiz. %	500.00%	66.67%	200.00%	133.33%	100.00%	66.67%	100.00%	-
NAPS	2.91	2.91	2.55	2.56	2.47	2.00	2.00	6.44%
YoY %	0.00%	14.12%	-0.39%	3.64%	23.50%	0.00%	-	-
Horiz. %	145.50%	145.50%	127.50%	128.00%	123.50%	100.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 475,863
RPS	129.37	101.05	84.05	81.16	72.89	59.58	51.98	16.40%
YoY %	28.03%	20.23%	3.56%	11.35%	22.34%	14.62%	-	-
Horiz. %	248.88%	194.40%	161.70%	156.14%	140.23%	114.62%	100.00%	-
EPS	4.92	-10.43	0.52	9.41	14.13	-1.43	5.96	-3.14%
YoY %	147.17%	-2,105.77%	-94.47%	-33.40%	1,088.11%	-123.99%	-	-
Horiz. %	82.55%	-175.00%	8.72%	157.89%	237.08%	-23.99%	100.00%	-
DPS	7.26	0.97	2.92	1.95	1.46	0.97	1.46	30.63%
YoY %	648.45%	-66.78%	49.74%	33.56%	50.52%	-33.56%	-	-
Horiz. %	497.26%	66.44%	200.00%	133.56%	100.00%	66.44%	100.00%	-
NAPS	2.8438	2.8423	2.4872	2.4917	2.4065	1.948	1.9477	6.50%
YoY %	0.05%	14.28%	-0.18%	3.54%	23.54%	0.02%	-	-
Horiz. %	146.01%	145.93%	127.70%	127.93%	123.56%	100.02%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	3.56	1.26	1.50	2.18	1.43	1.42	0.83	-
P/RPS	2.69	1.22	1.74	2.61	1.91	2.32	1.56	9.50%
YoY %	120.49%	-29.89%	-33.33%	36.65%	-17.67%	48.72%	-	-
Horiz. %	172.44%	78.21%	111.54%	167.31%	122.44%	148.72%	100.00%	-
P/EPS	70.64	-11.80	279.09	22.56	9.86	-96.66	13.57	31.63%
YoY %	698.64%	-104.23%	1,137.10%	128.80%	110.20%	-812.31%	-	-
Horiz. %	520.56%	-86.96%	2,056.67%	166.25%	72.66%	-712.31%	100.00%	-
EY	1.42	-8.47	0.36	4.43	10.14	-1.03	7.37	-23.99%
YoY %	116.77%	-2,452.78%	-91.87%	-56.31%	1,084.47%	-113.98%	-	-
Horiz. %	19.27%	-114.93%	4.88%	60.11%	137.58%	-13.98%	100.00%	-
DY	2.11	0.79	2.00	0.92	1.05	0.70	1.81	2.58%
YoY %	167.09%	-60.50%	117.39%	-12.38%	50.00%	-61.33%	-	-
Horiz. %	116.57%	43.65%	110.50%	50.83%	58.01%	38.67%	100.00%	-
P/NAPS	1.22	0.43	0.59	0.85	0.58	0.71	0.42	19.44%
YoY %	183.72%	-27.12%	-30.59%	46.55%	-18.31%	69.05%	-	-
Horiz. %	290.48%	102.38%	140.48%	202.38%	138.10%	169.05%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	24/08/07	28/08/06	30/08/05	20/08/04	25/08/03	15/08/02	23/07/01	-
Price	3.18	1.08	1.52	1.97	1.85	1.40	1.12	-
P/RPS	2.40	1.04	1.76	2.36	2.47	2.29	2.10	2.24%
YoY %	130.77%	-40.91%	-25.42%	-4.45%	7.86%	9.05%	-	-
Horiz. %	114.29%	49.52%	83.81%	112.38%	117.62%	109.05%	100.00%	-
P/EPS	63.10	-10.11	282.81	20.38	12.76	-95.29	18.31	22.88%
YoY %	724.13%	-103.57%	1,287.68%	59.72%	113.39%	-620.43%	-	-
Horiz. %	344.62%	-55.22%	1,544.57%	111.31%	69.69%	-520.43%	100.00%	-
EY	1.58	-9.89	0.35	4.91	7.84	-1.05	5.46	-18.66%
YoY %	115.98%	-2,925.71%	-92.87%	-37.37%	846.67%	-119.23%	-	-
Horiz. %	28.94%	-181.14%	6.41%	89.93%	143.59%	-19.23%	100.00%	-
DY	2.36	0.93	1.97	1.02	0.81	0.71	1.34	9.88%
YoY %	153.76%	-52.79%	93.14%	25.93%	14.08%	-47.01%	-	-
Horiz. %	176.12%	69.40%	147.01%	76.12%	60.45%	52.99%	100.00%	-
P/NAPS	1.09	0.37	0.60	0.77	0.75	0.70	0.56	11.73%
YoY %	194.59%	-38.33%	-22.08%	2.67%	7.14%	25.00%	-	-
Horiz. %	194.64%	66.07%	107.14%	137.50%	133.93%	125.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos