[BRDB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 23.11%
YoY- 400.96%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 494,117 448,082 381,927 390,801 279,578 267,135 286,944 9.47%
PBT -40,477 5,085 68,418 67,990 -10,285 48,395 115,446 -
Tax -11,505 -16,276 -31,113 17,038 -17,967 -2,754 -20,793 -9.38%
NP -51,982 -11,191 37,305 85,028 -28,252 45,641 94,653 -
-
NP to SH -51,149 -9,626 37,305 85,028 -28,252 29,261 94,653 -
-
Tax Rate - 320.08% 45.47% -25.06% - 5.69% 18.01% -
Total Cost 546,099 459,273 344,622 305,773 307,830 221,494 192,291 18.99%
-
Net Worth 1,374,290 1,207,321 1,215,242 1,190,204 1,119,857 1,141,926 1,119,811 3.47%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,726 14,268 9,547 7,148 4,765 7,145 11,909 -14.26%
Div Payout % 0.00% 0.00% 25.59% 8.41% 0.00% 24.42% 12.58% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,374,290 1,207,321 1,215,242 1,190,204 1,119,857 1,141,926 1,119,811 3.47%
NOSH 475,532 477,202 472,857 476,081 478,571 475,802 476,515 -0.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -10.52% -2.50% 9.77% 21.76% -10.11% 17.09% 32.99% -
ROE -3.72% -0.80% 3.07% 7.14% -2.52% 2.56% 8.45% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 103.91 93.90 80.77 82.09 58.42 56.14 60.22 9.51%
EPS -10.76 -2.02 7.89 17.86 -5.90 6.15 19.86 -
DPS 1.00 3.00 2.00 1.50 1.00 1.50 2.50 -14.15%
NAPS 2.89 2.53 2.57 2.50 2.34 2.40 2.35 3.50%
Adjusted Per Share Value based on latest NOSH - 476,081
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 101.06 91.65 78.12 79.93 57.18 54.64 58.69 9.47%
EPS -10.46 -1.97 7.63 17.39 -5.78 5.98 19.36 -
DPS 0.97 2.92 1.95 1.46 0.97 1.46 2.44 -14.24%
NAPS 2.8109 2.4694 2.4856 2.4344 2.2905 2.3356 2.2904 3.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.04 1.20 1.85 1.86 1.09 0.94 1.47 -
P/RPS 1.00 1.28 2.29 2.27 1.87 1.67 2.44 -13.80%
P/EPS -9.67 -59.49 23.45 10.41 -18.46 15.29 7.40 -
EY -10.34 -1.68 4.26 9.60 -5.42 6.54 13.51 -
DY 0.96 2.50 1.08 0.81 0.92 1.60 1.70 -9.08%
P/NAPS 0.36 0.47 0.72 0.74 0.47 0.39 0.63 -8.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 22/11/05 26/11/04 28/11/03 21/11/02 24/10/01 24/11/00 -
Price 1.10 0.87 2.09 2.00 1.19 0.96 1.16 -
P/RPS 1.06 0.93 2.59 2.44 2.04 1.71 1.93 -9.50%
P/EPS -10.23 -43.13 26.49 11.20 -20.16 15.61 5.84 -
EY -9.78 -2.32 3.77 8.93 -4.96 6.41 17.12 -
DY 0.91 3.45 0.96 0.75 0.84 1.56 2.16 -13.41%
P/NAPS 0.38 0.34 0.81 0.80 0.51 0.40 0.49 -4.14%

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