[BRDB] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 102.3%
YoY- 101.75%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 906,938 1,006,637 663,696 561,523 430,232 425,751 338,627 17.82%
PBT 155,719 98,881 72,037 19,526 -64,137 71,379 61,964 16.58%
Tax -42,981 -7,353 -1,307 -15,609 -7,633 -34,048 -19,544 14.02%
NP 112,738 91,528 70,730 3,917 -71,770 37,331 42,420 17.67%
-
NP to SH 115,524 102,273 69,545 1,178 -67,151 37,331 42,420 18.15%
-
Tax Rate 27.60% 7.44% 1.81% 79.94% - 47.70% 31.54% -
Total Cost 794,200 915,109 592,966 557,606 502,002 388,420 296,207 17.84%
-
Net Worth 1,597,493 1,429,548 1,420,682 1,372,666 1,295,046 1,227,063 1,198,235 4.90%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 35,658 14,295 35,755 35,500 4,726 14,268 9,547 24.53%
Div Payout % 30.87% 13.98% 51.41% 3,013.58% 0.00% 38.22% 22.51% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,597,493 1,429,548 1,420,682 1,372,666 1,295,046 1,227,063 1,198,235 4.90%
NOSH 475,444 476,516 476,739 473,333 472,644 475,606 477,384 -0.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.43% 9.09% 10.66% 0.70% -16.68% 8.77% 12.53% -
ROE 7.23% 7.15% 4.90% 0.09% -5.19% 3.04% 3.54% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 190.76 211.25 139.22 118.63 91.03 89.52 70.93 17.90%
EPS 24.30 21.46 14.59 0.25 -14.21 7.85 8.89 18.22%
DPS 7.50 3.00 7.50 7.50 1.00 3.00 2.00 24.61%
NAPS 3.36 3.00 2.98 2.90 2.74 2.58 2.51 4.97%
Adjusted Per Share Value based on latest NOSH - 473,333
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 185.50 205.89 135.75 114.85 88.00 87.08 69.26 17.82%
EPS 23.63 20.92 14.22 0.24 -13.73 7.64 8.68 18.14%
DPS 7.29 2.92 7.31 7.26 0.97 2.92 1.95 24.55%
NAPS 3.2674 2.9239 2.9058 2.8076 2.6488 2.5098 2.4508 4.90%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.58 1.02 3.18 1.38 0.87 1.95 2.15 -
P/RPS 0.83 0.48 2.28 1.16 0.96 2.18 3.03 -19.39%
P/EPS 6.50 4.75 21.80 554.50 -6.12 24.84 24.20 -19.65%
EY 15.38 21.04 4.59 0.18 -16.33 4.03 4.13 24.47%
DY 4.75 2.94 2.36 5.43 1.15 1.54 0.93 31.19%
P/NAPS 0.47 0.34 1.07 0.48 0.32 0.76 0.86 -9.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 20/02/09 19/02/08 26/02/07 24/02/06 25/02/05 26/02/04 -
Price 1.82 1.06 2.06 1.87 1.03 2.06 2.31 -
P/RPS 0.95 0.50 1.48 1.58 1.13 2.30 3.26 -18.56%
P/EPS 7.49 4.94 14.12 751.39 -7.25 26.24 26.00 -18.71%
EY 13.35 20.25 7.08 0.13 -13.79 3.81 3.85 23.00%
DY 4.12 2.83 3.64 4.01 0.97 1.46 0.87 29.55%
P/NAPS 0.54 0.35 0.69 0.64 0.38 0.80 0.92 -8.48%

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