[BRDB] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.31%
YoY- -431.36%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,000,445 859,723 682,609 494,117 448,082 381,927 390,801 16.94%
PBT 150,584 104,494 49,864 -40,477 5,085 68,418 67,990 14.15%
Tax -26,041 -21,737 -1,461 -11,505 -16,276 -31,113 17,038 -
NP 124,543 82,757 48,403 -51,982 -11,191 37,305 85,028 6.56%
-
NP to SH 137,616 84,848 48,860 -51,149 -9,626 37,305 85,028 8.34%
-
Tax Rate 17.29% 20.80% 2.93% - 320.08% 45.47% -25.06% -
Total Cost 875,902 776,966 634,206 546,099 459,273 344,622 305,773 19.15%
-
Net Worth 1,584,382 1,445,850 1,398,677 1,374,290 1,207,321 1,215,242 1,190,204 4.87%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 14,295 35,755 35,500 4,726 14,268 9,547 7,148 12.23%
Div Payout % 10.39% 42.14% 72.66% 0.00% 0.00% 25.59% 8.41% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,584,382 1,445,850 1,398,677 1,374,290 1,207,321 1,215,242 1,190,204 4.87%
NOSH 475,790 472,500 475,740 475,532 477,202 472,857 476,081 -0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.45% 9.63% 7.09% -10.52% -2.50% 9.77% 21.76% -
ROE 8.69% 5.87% 3.49% -3.72% -0.80% 3.07% 7.14% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 210.27 181.95 143.48 103.91 93.90 80.77 82.09 16.95%
EPS 28.92 17.96 10.27 -10.76 -2.02 7.89 17.86 8.35%
DPS 3.00 7.50 7.50 1.00 3.00 2.00 1.50 12.23%
NAPS 3.33 3.06 2.94 2.89 2.53 2.57 2.50 4.88%
Adjusted Per Share Value based on latest NOSH - 475,532
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 204.62 175.84 139.62 101.06 91.65 78.12 79.93 16.94%
EPS 28.15 17.35 9.99 -10.46 -1.97 7.63 17.39 8.35%
DPS 2.92 7.31 7.26 0.97 2.92 1.95 1.46 12.23%
NAPS 3.2406 2.9573 2.8608 2.8109 2.4694 2.4856 2.4344 4.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.70 1.39 2.78 1.04 1.20 1.85 1.86 -
P/RPS 0.81 0.76 1.94 1.00 1.28 2.29 2.27 -15.76%
P/EPS 5.88 7.74 27.07 -9.67 -59.49 23.45 10.41 -9.07%
EY 17.01 12.92 3.69 -10.34 -1.68 4.26 9.60 9.99%
DY 1.76 5.40 2.70 0.96 2.50 1.08 0.81 13.79%
P/NAPS 0.51 0.45 0.95 0.36 0.47 0.72 0.74 -6.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 21/11/08 26/11/07 17/11/06 22/11/05 26/11/04 28/11/03 -
Price 1.54 1.12 3.24 1.10 0.87 2.09 2.00 -
P/RPS 0.73 0.62 2.26 1.06 0.93 2.59 2.44 -18.20%
P/EPS 5.32 6.24 31.55 -10.23 -43.13 26.49 11.20 -11.65%
EY 18.78 16.03 3.17 -9.78 -2.32 3.77 8.93 13.17%
DY 1.95 6.70 2.31 0.91 3.45 0.96 0.75 17.24%
P/NAPS 0.46 0.37 1.10 0.38 0.34 0.81 0.80 -8.80%

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