[BRDB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -10.91%
YoY- 706.28%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 451,708 424,917 365,033 340,954 279,180 251,943 283,818 8.04%
PBT -61,324 52,585 75,740 47,089 8,303 48,244 97,192 -
Tax -2,772 -34,504 -25,545 26,677 -20,470 -6,743 -13,143 -22.83%
NP -64,096 18,081 50,195 73,766 -12,167 41,501 84,049 -
-
NP to SH -59,297 18,081 50,195 73,766 -12,167 25,121 84,049 -
-
Tax Rate - 65.62% 33.73% -56.65% 246.54% 13.98% 13.52% -
Total Cost 515,804 406,836 314,838 267,188 291,347 210,442 199,769 17.11%
-
Net Worth 1,388,541 1,220,891 1,211,328 1,168,160 953,448 951,466 1,090,558 4.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,726 14,268 9,547 7,148 4,765 11,910 7,144 -6.65%
Div Payout % 0.00% 78.91% 19.02% 9.69% 0.00% 47.41% 8.50% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,388,541 1,220,891 1,211,328 1,168,160 953,448 951,466 1,090,558 4.10%
NOSH 477,162 475,054 476,900 476,800 476,724 475,733 476,226 0.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -14.19% 4.26% 13.75% 21.64% -4.36% 16.47% 29.61% -
ROE -4.27% 1.48% 4.14% 6.31% -1.28% 2.64% 7.71% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 94.67 89.45 76.54 71.51 58.56 52.96 59.60 8.01%
EPS -12.43 3.81 10.53 15.47 -2.55 5.28 17.65 -
DPS 1.00 3.00 2.00 1.50 1.00 2.50 1.50 -6.53%
NAPS 2.91 2.57 2.54 2.45 2.00 2.00 2.29 4.07%
Adjusted Per Share Value based on latest NOSH - 476,800
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 92.39 86.91 74.66 69.74 57.10 51.53 58.05 8.04%
EPS -12.13 3.70 10.27 15.09 -2.49 5.14 17.19 -
DPS 0.97 2.92 1.95 1.46 0.97 2.44 1.46 -6.58%
NAPS 2.84 2.4971 2.4776 2.3893 1.9501 1.9461 2.2306 4.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.21 1.98 2.58 1.03 1.49 0.86 2.11 -
P/RPS 1.28 2.21 3.37 1.44 2.54 1.62 3.54 -15.58%
P/EPS -9.74 52.02 24.51 6.66 -58.38 16.29 11.96 -
EY -10.27 1.92 4.08 15.02 -1.71 6.14 8.36 -
DY 0.83 1.52 0.78 1.46 0.67 2.91 0.71 2.63%
P/NAPS 0.42 0.77 1.02 0.42 0.75 0.43 0.92 -12.24%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 24/05/05 24/05/04 13/05/03 23/05/02 29/05/01 - -
Price 1.24 1.85 2.14 1.02 1.50 0.87 0.00 -
P/RPS 1.31 2.07 2.80 1.43 2.56 1.64 0.00 -
P/EPS -9.98 48.61 20.33 6.59 -58.77 16.48 0.00 -
EY -10.02 2.06 4.92 15.17 -1.70 6.07 0.00 -
DY 0.81 1.62 0.93 1.47 0.67 2.87 0.00 -
P/NAPS 0.43 0.72 0.84 0.42 0.75 0.44 0.00 -

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