[BDB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 34.33%
YoY- 61.52%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 239,842 252,196 234,527 210,420 181,990 151,360 139,572 43.51%
PBT 27,246 31,272 16,491 18,496 15,388 8,284 7,902 128.40%
Tax -7,122 -9,012 -7,240 -4,049 -4,630 -2,028 -3,390 64.10%
NP 20,124 22,260 9,251 14,446 10,758 6,256 4,512 171.20%
-
NP to SH 20,122 22,260 9,261 14,437 10,748 6,260 4,518 170.94%
-
Tax Rate 26.14% 28.82% 43.90% 21.89% 30.09% 24.48% 42.90% -
Total Cost 219,718 229,936 225,276 195,973 171,232 145,104 135,060 38.36%
-
Net Worth 190,629 187,952 180,293 181,345 179,353 167,511 173,419 6.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,302 - - - - -
Div Payout % - - 35.66% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 190,629 187,952 180,293 181,345 179,353 167,511 173,419 6.51%
NOSH 66,190 66,887 66,041 65,943 65,938 65,949 65,939 0.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.39% 8.83% 3.94% 6.87% 5.91% 4.13% 3.23% -
ROE 10.56% 11.84% 5.14% 7.96% 5.99% 3.74% 2.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 362.35 377.05 355.12 319.09 276.00 229.51 211.67 43.14%
EPS 30.40 33.64 13.99 21.89 16.30 9.48 8.20 139.72%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.81 2.73 2.75 2.72 2.54 2.63 6.24%
Adjusted Per Share Value based on latest NOSH - 66,096
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 78.93 83.00 77.18 69.25 59.89 49.81 45.93 43.51%
EPS 6.62 7.33 3.05 4.75 3.54 2.06 1.49 170.50%
DPS 0.00 0.00 1.09 0.00 0.00 0.00 0.00 -
NAPS 0.6274 0.6186 0.5934 0.5968 0.5903 0.5513 0.5707 6.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.95 0.78 1.10 1.15 1.00 1.00 0.90 -
P/RPS 0.26 0.21 0.31 0.36 0.36 0.44 0.43 -28.51%
P/EPS 3.13 2.34 7.84 5.25 6.13 10.54 13.14 -61.60%
EY 32.00 42.67 12.75 19.04 16.30 9.49 7.61 160.74%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.40 0.42 0.37 0.39 0.34 -1.97%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 28/05/07 26/02/07 -
Price 0.89 0.90 0.93 1.05 1.18 0.98 1.04 -
P/RPS 0.25 0.24 0.26 0.33 0.43 0.43 0.49 -36.17%
P/EPS 2.93 2.70 6.63 4.80 7.24 10.32 15.18 -66.63%
EY 34.16 36.98 15.08 20.85 13.81 9.69 6.59 199.81%
DY 0.00 0.00 5.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.34 0.38 0.43 0.39 0.40 -15.64%

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