[BRDB] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 21.03%
YoY- 62.19%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 637,041 672,803 1,000,445 859,723 682,609 494,117 448,082 6.03%
PBT 72,057 155,498 150,584 104,494 49,864 -40,477 5,085 55.52%
Tax 5,474 -22,499 -26,041 -21,737 -1,461 -11,505 -16,276 -
NP 77,531 132,999 124,543 82,757 48,403 -51,982 -11,191 -
-
NP to SH 75,489 122,582 137,616 84,848 48,860 -51,149 -9,626 -
-
Tax Rate -7.60% 14.47% 17.29% 20.80% 2.93% - 320.08% -
Total Cost 559,510 539,804 875,902 776,966 634,206 546,099 459,273 3.34%
-
Net Worth 1,748,130 1,307,474 1,584,382 1,445,850 1,398,677 1,374,290 1,207,321 6.36%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 36,651 35,658 14,295 35,755 35,500 4,726 14,268 17.01%
Div Payout % 48.55% 29.09% 10.39% 42.14% 72.66% 0.00% 0.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,748,130 1,307,474 1,584,382 1,445,850 1,398,677 1,374,290 1,207,321 6.36%
NOSH 489,672 372,499 475,790 472,500 475,740 475,532 477,202 0.43%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 12.17% 19.77% 12.45% 9.63% 7.09% -10.52% -2.50% -
ROE 4.32% 9.38% 8.69% 5.87% 3.49% -3.72% -0.80% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 130.10 180.62 210.27 181.95 143.48 103.91 93.90 5.58%
EPS 15.42 32.91 28.92 17.96 10.27 -10.76 -2.02 -
DPS 7.48 9.57 3.00 7.50 7.50 1.00 3.00 16.43%
NAPS 3.57 3.51 3.33 3.06 2.94 2.89 2.53 5.90%
Adjusted Per Share Value based on latest NOSH - 475,790
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 130.30 137.61 204.62 175.84 139.62 101.06 91.65 6.03%
EPS 15.44 25.07 28.15 17.35 9.99 -10.46 -1.97 -
DPS 7.50 7.29 2.92 7.31 7.26 0.97 2.92 17.01%
NAPS 3.5755 2.6742 3.2406 2.9573 2.8608 2.8109 2.4694 6.36%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.96 2.25 1.70 1.39 2.78 1.04 1.20 -
P/RPS 1.51 1.25 0.81 0.76 1.94 1.00 1.28 2.79%
P/EPS 12.71 6.84 5.88 7.74 27.07 -9.67 -59.49 -
EY 7.87 14.63 17.01 12.92 3.69 -10.34 -1.68 -
DY 3.82 4.25 1.76 5.40 2.70 0.96 2.50 7.31%
P/NAPS 0.55 0.64 0.51 0.45 0.95 0.36 0.47 2.65%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 16/11/10 20/11/09 21/11/08 26/11/07 17/11/06 22/11/05 -
Price 2.13 2.51 1.54 1.12 3.24 1.10 0.87 -
P/RPS 1.64 1.39 0.73 0.62 2.26 1.06 0.93 9.91%
P/EPS 13.82 7.63 5.32 6.24 31.55 -10.23 -43.13 -
EY 7.24 13.11 18.78 16.03 3.17 -9.78 -2.32 -
DY 3.51 3.81 1.95 6.70 2.31 0.91 3.45 0.28%
P/NAPS 0.60 0.72 0.46 0.37 1.10 0.38 0.34 9.92%

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