[BRDB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -50.11%
YoY- -48.77%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 561,523 430,232 425,751 338,627 351,464 263,354 253,575 14.16%
PBT 19,526 -64,137 71,379 61,964 59,388 3,410 56,189 -16.14%
Tax -15,609 -7,633 -34,048 -19,544 23,410 -20,041 -8,740 10.14%
NP 3,917 -71,770 37,331 42,420 82,798 -16,631 47,449 -34.00%
-
NP to SH 1,178 -67,151 37,331 42,420 82,798 -16,631 31,069 -42.02%
-
Tax Rate 79.94% - 47.70% 31.54% -39.42% 587.71% 15.55% -
Total Cost 557,606 502,002 388,420 296,207 268,666 279,985 206,126 18.03%
-
Net Worth 1,372,666 1,295,046 1,227,063 1,198,235 953,175 1,081,672 1,100,394 3.75%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 35,500 4,726 14,268 9,547 7,148 4,765 11,910 19.95%
Div Payout % 3,013.58% 0.00% 38.22% 22.51% 8.63% 0.00% 38.33% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,372,666 1,295,046 1,227,063 1,198,235 953,175 1,081,672 1,100,394 3.75%
NOSH 473,333 472,644 475,606 477,384 476,587 476,507 476,361 -0.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.70% -16.68% 8.77% 12.53% 23.56% -6.32% 18.71% -
ROE 0.09% -5.19% 3.04% 3.54% 8.69% -1.54% 2.82% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 118.63 91.03 89.52 70.93 73.75 55.27 53.23 14.28%
EPS 0.25 -14.21 7.85 8.89 17.37 -3.49 6.52 -41.91%
DPS 7.50 1.00 3.00 2.00 1.50 1.00 2.50 20.08%
NAPS 2.90 2.74 2.58 2.51 2.00 2.27 2.31 3.86%
Adjusted Per Share Value based on latest NOSH - 477,384
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 114.85 88.00 87.08 69.26 71.89 53.86 51.86 14.16%
EPS 0.24 -13.73 7.64 8.68 16.93 -3.40 6.35 -42.05%
DPS 7.26 0.97 2.92 1.95 1.46 0.97 2.44 19.91%
NAPS 2.8076 2.6488 2.5098 2.4508 1.9496 2.2124 2.2507 3.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.38 0.87 1.95 2.15 1.18 1.23 0.85 -
P/RPS 1.16 0.96 2.18 3.03 1.60 2.23 1.60 -5.21%
P/EPS 554.50 -6.12 24.84 24.20 6.79 -35.24 13.03 86.79%
EY 0.18 -16.33 4.03 4.13 14.72 -2.84 7.67 -46.47%
DY 5.43 1.15 1.54 0.93 1.27 0.81 2.94 10.76%
P/NAPS 0.48 0.32 0.76 0.86 0.59 0.54 0.37 4.43%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 24/02/06 25/02/05 26/02/04 28/02/03 26/02/02 23/02/01 -
Price 1.87 1.03 2.06 2.31 1.02 1.27 0.88 -
P/RPS 1.58 1.13 2.30 3.26 1.38 2.30 1.65 -0.71%
P/EPS 751.39 -7.25 26.24 26.00 5.87 -36.39 13.49 95.36%
EY 0.13 -13.79 3.81 3.85 17.03 -2.75 7.41 -49.00%
DY 4.01 0.97 1.46 0.87 1.47 0.79 2.84 5.91%
P/NAPS 0.64 0.38 0.80 0.92 0.51 0.56 0.38 9.07%

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