[BRDB] YoY TTM Result on 31-Mar-2006 [#1]

Stock

[BRDB] BANDAR RAYA DEVELOPMENTS BHD

Announcement Date

26-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 11.7%

YoY- -427.95%

Quarter Report

BRDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	952,589	730,986	637,534	451,708	424,917	365,033	340,954	18.65%
YoY %	30.32%	14.66%	41.14%	6.30%	16.41%	7.06%	-	-
Horiz. %	279.39%	214.39%	186.99%	132.48%	124.63%	107.06%	100.00%	-
PBT	87,438	89,595	28,554	-61,324	52,585	75,740	47,089	10.85%
YoY %	-2.41%	213.77%	146.56%	-216.62%	-30.57%	60.84%	-	-
Horiz. %	185.69%	190.27%	60.64%	-130.23%	111.67%	160.84%	100.00%	-
Tax	-18,264	-14,038	-3,095	-2,772	-34,504	-25,545	26,677	-
YoY %	-30.10%	-353.57%	-11.65%	91.97%	-35.07%	-195.76%	-	-
Horiz. %	-68.46%	-52.62%	-11.60%	-10.39%	-129.34%	-95.76%	100.00%	-
NP	69,174	75,557	25,459	-64,096	18,081	50,195	73,766	-1.06%
YoY %	-8.45%	196.78%	139.72%	-454.49%	-63.98%	-31.95%	-	-
Horiz. %	93.77%	102.43%	34.51%	-86.89%	24.51%	68.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,102	75,905	22,442	-59,297	18,081	50,195	73,766	3.00%
YoY %	16.07%	238.23%	137.85%	-427.95%	-63.98%	-31.95%	-	-
Horiz. %	119.43%	102.90%	30.42%	-80.39%	24.51%	68.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.89%	15.67%	10.84%	-	65.62%	33.73%	-56.65%	-
YoY %	33.31%	44.56%	0.00%	-	94.54%	159.54%	-	-
Horiz. %	-36.88%	-27.66%	-19.14%	-	-115.83%	-59.54%	100.00%	-
Total Cost	883,415	655,429	612,075	515,804	406,836	314,838	267,188	22.03%
YoY %	34.78%	7.08%	18.66%	26.78%	29.22%	17.83%	-	-
Horiz. %	330.63%	245.31%	229.08%	193.05%	152.27%	117.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,495,535	1,519,405	1,404,154	1,388,541	1,220,891	1,211,328	1,168,160	4.19%
YoY %	-1.57%	8.21%	1.12%	13.73%	0.79%	3.70%	-	-
Horiz. %	128.02%	130.07%	120.20%	118.87%	104.51%	103.70%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	14,295	35,755	35,500	4,726	14,268	9,547	7,148	12.23%
YoY %	-60.02%	0.72%	651.16%	-66.88%	49.45%	33.56%	-	-
Horiz. %	199.99%	500.21%	496.64%	66.12%	199.61%	133.56%	100.00%	-
Div Payout %	16.23%	47.11%	158.19%	0.00%	78.91%	19.02%	9.69%	-
YoY %	-65.55%	-70.22%	0.00%	0.00%	314.88%	96.28%	-	-
Horiz. %	167.49%	486.17%	1,632.51%	0.00%	814.34%	196.28%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	1,495,535	1,519,405	1,404,154	1,388,541	1,220,891	1,211,328	1,168,160	4.19%
YoY %	-1.57%	8.21%	1.12%	13.73%	0.79%	3.70%	-	-
Horiz. %	128.02%	130.07%	120.20%	118.87%	104.51%	103.70%	100.00%	-
NOSH	471,777	479,307	475,984	477,162	475,054	476,900	476,800	-0.17%
YoY %	-1.57%	0.70%	-0.25%	0.44%	-0.39%	0.02%	-	-
Horiz. %	98.95%	100.53%	99.83%	100.08%	99.63%	100.02%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	7.26%	10.34%	3.99%	-14.19%	4.26%	13.75%	21.64%	-
YoY %	-29.79%	159.15%	128.12%	-433.10%	-69.02%	-36.46%	-	-
Horiz. %	33.55%	47.78%	18.44%	-65.57%	19.69%	63.54%	100.00%	-
ROE	5.89%	5.00%	1.60%	-4.27%	1.48%	4.14%	6.31%	-
YoY %	17.80%	212.50%	137.47%	-388.51%	-64.25%	-34.39%	-	-
Horiz. %	93.34%	79.24%	25.36%	-67.67%	23.45%	65.61%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	201.91	152.51	133.94	94.67	89.45	76.54	71.51	18.86%
YoY %	32.39%	13.86%	41.48%	5.84%	16.87%	7.03%	-	-
Horiz. %	282.35%	213.27%	187.30%	132.39%	125.09%	107.03%	100.00%	-
EPS	18.67	15.84	4.71	-12.43	3.81	10.53	15.47	3.18%
YoY %	17.87%	236.31%	137.89%	-426.25%	-63.82%	-31.93%	-	-
Horiz. %	120.69%	102.39%	30.45%	-80.35%	24.63%	68.07%	100.00%	-
DPS	3.00	7.50	7.50	1.00	3.00	2.00	1.50	12.23%
YoY %	-60.00%	0.00%	650.00%	-66.67%	50.00%	33.33%	-	-
Horiz. %	200.00%	500.00%	500.00%	66.67%	200.00%	133.33%	100.00%	-
NAPS	3.17	3.17	2.95	2.91	2.57	2.54	2.45	4.38%
YoY %	0.00%	7.46%	1.37%	13.23%	1.18%	3.67%	-	-
Horiz. %	129.39%	129.39%	120.41%	118.78%	104.90%	103.67%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 477,162
RPS	194.84	149.51	130.40	92.39	86.91	74.66	69.74	18.65%
YoY %	30.32%	14.65%	41.14%	6.31%	16.41%	7.05%	-	-
Horiz. %	279.38%	214.38%	186.98%	132.48%	124.62%	107.05%	100.00%	-
EPS	18.02	15.53	4.59	-12.13	3.70	10.27	15.09	2.99%
YoY %	16.03%	238.34%	137.84%	-427.84%	-63.97%	-31.94%	-	-
Horiz. %	119.42%	102.92%	30.42%	-80.38%	24.52%	68.06%	100.00%	-
DPS	2.92	7.31	7.26	0.97	2.92	1.95	1.46	12.23%
YoY %	-60.05%	0.69%	648.45%	-66.78%	49.74%	33.56%	-	-
Horiz. %	200.00%	500.68%	497.26%	66.44%	200.00%	133.56%	100.00%	-
NAPS	3.0589	3.1077	2.872	2.84	2.4971	2.4776	2.3893	4.19%
YoY %	-1.57%	8.21%	1.13%	13.73%	0.79%	3.70%	-	-
Horiz. %	128.02%	130.07%	120.20%	118.86%	104.51%	103.70%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.02	2.02	1.92	1.21	1.98	2.58	1.03	-
P/RPS	0.51	1.32	1.43	1.28	2.21	3.37	1.44	-15.87%
YoY %	-61.36%	-7.69%	11.72%	-42.08%	-34.42%	134.03%	-	-
Horiz. %	35.42%	91.67%	99.31%	88.89%	153.47%	234.03%	100.00%	-
P/EPS	5.46	12.76	40.72	-9.74	52.02	24.51	6.66	-3.25%
YoY %	-57.21%	-68.66%	518.07%	-118.72%	112.24%	268.02%	-	-
Horiz. %	81.98%	191.59%	611.41%	-146.25%	781.08%	368.02%	100.00%	-
EY	18.31	7.84	2.46	-10.27	1.92	4.08	15.02	3.35%
YoY %	133.55%	218.70%	123.95%	-634.90%	-52.94%	-72.84%	-	-
Horiz. %	121.90%	52.20%	16.38%	-68.38%	12.78%	27.16%	100.00%	-
DY	2.94	3.71	3.91	0.83	1.52	0.78	1.46	12.36%
YoY %	-20.75%	-5.12%	371.08%	-45.39%	94.87%	-46.58%	-	-
Horiz. %	201.37%	254.11%	267.81%	56.85%	104.11%	53.42%	100.00%	-
P/NAPS	0.32	0.64	0.65	0.42	0.77	1.02	0.42	-4.42%
YoY %	-50.00%	-1.54%	54.76%	-45.45%	-24.51%	142.86%	-	-
Horiz. %	76.19%	152.38%	154.76%	100.00%	183.33%	242.86%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	22/05/09	23/05/08	25/05/07	26/05/06	24/05/05	24/05/04	13/05/03	-
Price	1.37	2.13	2.45	1.24	1.85	2.14	1.02	-
P/RPS	0.68	1.40	1.83	1.31	2.07	2.80	1.43	-11.64%
YoY %	-51.43%	-23.50%	39.69%	-36.71%	-26.07%	95.80%	-	-
Horiz. %	47.55%	97.90%	127.97%	91.61%	144.76%	195.80%	100.00%	-
P/EPS	7.34	13.45	51.96	-9.98	48.61	20.33	6.59	1.81%
YoY %	-45.43%	-74.11%	620.64%	-120.53%	139.10%	208.50%	-	-
Horiz. %	111.38%	204.10%	788.47%	-151.44%	737.63%	308.50%	100.00%	-
EY	13.63	7.43	1.92	-10.02	2.06	4.92	15.17	-1.76%
YoY %	83.45%	286.98%	119.16%	-586.41%	-58.13%	-67.57%	-	-
Horiz. %	89.85%	48.98%	12.66%	-66.05%	13.58%	32.43%	100.00%	-
DY	2.19	3.52	3.06	0.81	1.62	0.93	1.47	6.86%
YoY %	-37.78%	15.03%	277.78%	-50.00%	74.19%	-36.73%	-	-
Horiz. %	148.98%	239.46%	208.16%	55.10%	110.20%	63.27%	100.00%	-
P/NAPS	0.43	0.67	0.83	0.43	0.72	0.84	0.42	0.39%
YoY %	-35.82%	-19.28%	93.02%	-40.28%	-14.29%	100.00%	-	-
Horiz. %	102.38%	159.52%	197.62%	102.38%	171.43%	200.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos