[BRDB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1805.09%
YoY- 137.85%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 892,507 952,589 730,986 637,534 451,708 424,917 365,033 16.06%
PBT 168,273 87,438 89,595 28,554 -61,324 52,585 75,740 14.22%
Tax -37,411 -18,264 -14,038 -3,095 -2,772 -34,504 -25,545 6.56%
NP 130,862 69,174 75,557 25,459 -64,096 18,081 50,195 17.30%
-
NP to SH 120,696 88,102 75,905 22,442 -59,297 18,081 50,195 15.73%
-
Tax Rate 22.23% 20.89% 15.67% 10.84% - 65.62% 33.73% -
Total Cost 761,645 883,415 655,429 612,075 515,804 406,836 314,838 15.85%
-
Net Worth 1,612,202 1,495,535 1,519,405 1,404,154 1,388,541 1,220,891 1,211,328 4.87%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 35,658 14,295 35,755 35,500 4,726 14,268 9,547 24.54%
Div Payout % 29.54% 16.23% 47.11% 158.19% 0.00% 78.91% 19.02% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,612,202 1,495,535 1,519,405 1,404,154 1,388,541 1,220,891 1,211,328 4.87%
NOSH 471,404 471,777 479,307 475,984 477,162 475,054 476,900 -0.19%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 14.66% 7.26% 10.34% 3.99% -14.19% 4.26% 13.75% -
ROE 7.49% 5.89% 5.00% 1.60% -4.27% 1.48% 4.14% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 189.33 201.91 152.51 133.94 94.67 89.45 76.54 16.28%
EPS 25.60 18.67 15.84 4.71 -12.43 3.81 10.53 15.95%
DPS 7.50 3.00 7.50 7.50 1.00 3.00 2.00 24.63%
NAPS 3.42 3.17 3.17 2.95 2.91 2.57 2.54 5.08%
Adjusted Per Share Value based on latest NOSH - 475,984
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 182.55 194.84 149.51 130.40 92.39 86.91 74.66 16.06%
EPS 24.69 18.02 15.53 4.59 -12.13 3.70 10.27 15.73%
DPS 7.29 2.92 7.31 7.26 0.97 2.92 1.95 24.56%
NAPS 3.2975 3.0589 3.1077 2.872 2.84 2.4971 2.4776 4.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.01 1.02 2.02 1.92 1.21 1.98 2.58 -
P/RPS 1.06 0.51 1.32 1.43 1.28 2.21 3.37 -17.52%
P/EPS 7.85 5.46 12.76 40.72 -9.74 52.02 24.51 -17.27%
EY 12.74 18.31 7.84 2.46 -10.27 1.92 4.08 20.88%
DY 3.73 2.94 3.71 3.91 0.83 1.52 0.78 29.78%
P/NAPS 0.59 0.32 0.64 0.65 0.42 0.77 1.02 -8.71%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 22/05/09 23/05/08 25/05/07 26/05/06 24/05/05 24/05/04 -
Price 1.62 1.37 2.13 2.45 1.24 1.85 2.14 -
P/RPS 0.86 0.68 1.40 1.83 1.31 2.07 2.80 -17.85%
P/EPS 6.33 7.34 13.45 51.96 -9.98 48.61 20.33 -17.66%
EY 15.80 13.63 7.43 1.92 -10.02 2.06 4.92 21.45%
DY 4.63 2.19 3.52 3.06 0.81 1.62 0.93 30.65%
P/NAPS 0.47 0.43 0.67 0.83 0.43 0.72 0.84 -9.22%

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