[BDB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.52%
YoY- 24.2%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 293,544 229,726 190,017 144,306 138,280 182,408 159,656 50.02%
PBT 37,196 28,067 22,268 16,892 17,040 19,911 13,518 96.24%
Tax -9,688 -8,520 -5,996 -4,162 -4,496 -6,258 -3,881 83.91%
NP 27,508 19,547 16,272 12,730 12,544 13,653 9,637 101.09%
-
NP to SH 27,508 19,551 16,273 12,726 12,536 13,663 9,644 100.99%
-
Tax Rate 26.05% 30.36% 26.93% 24.64% 26.38% 31.43% 28.71% -
Total Cost 266,036 210,179 173,745 131,576 125,736 168,755 150,018 46.45%
-
Net Worth 238,218 231,629 223,564 222,049 218,651 197,707 209,306 9.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 238,218 231,629 223,564 222,049 218,651 197,707 209,306 9.00%
NOSH 72,849 72,839 72,822 72,803 72,883 66,793 66,236 6.54%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.37% 8.51% 8.56% 8.82% 9.07% 7.48% 6.04% -
ROE 11.55% 8.44% 7.28% 5.73% 5.73% 6.91% 4.61% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 402.95 315.39 260.93 198.21 189.73 273.09 241.04 40.81%
EPS 37.76 26.85 22.35 17.48 17.20 19.66 14.56 88.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.18 3.07 3.05 3.00 2.96 3.16 2.30%
Adjusted Per Share Value based on latest NOSH - 72,889
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 94.81 74.20 61.37 46.61 44.66 58.91 51.57 50.01%
EPS 8.88 6.31 5.26 4.11 4.05 4.41 3.11 101.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7694 0.7481 0.7221 0.7172 0.7062 0.6386 0.676 9.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.21 1.17 1.06 1.16 1.13 1.14 1.06 -
P/RPS 0.30 0.37 0.41 0.59 0.60 0.42 0.44 -22.51%
P/EPS 3.20 4.36 4.74 6.64 6.57 5.57 7.28 -42.15%
EY 31.21 22.94 21.08 15.07 15.22 17.94 13.74 72.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.35 0.38 0.38 0.39 0.34 5.79%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 22/02/12 24/10/11 25/07/11 30/05/11 28/02/11 26/10/10 -
Price 1.23 1.20 1.09 1.19 1.21 1.26 1.12 -
P/RPS 0.31 0.38 0.42 0.60 0.64 0.46 0.46 -23.11%
P/EPS 3.26 4.47 4.88 6.81 7.03 6.16 7.69 -43.53%
EY 30.70 22.37 20.50 14.69 14.21 16.23 13.00 77.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.36 0.39 0.40 0.43 0.35 5.63%

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