[BDB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -16.1%
YoY- 16.94%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 185,194 170,464 263,292 254,701 239,842 252,196 234,527 -14.57%
PBT 19,878 23,168 19,570 23,416 27,246 31,272 16,491 13.27%
Tax -5,158 -6,240 -4,609 -6,529 -7,122 -9,012 -7,240 -20.24%
NP 14,720 16,928 14,961 16,886 20,124 22,260 9,251 36.33%
-
NP to SH 14,716 16,936 14,963 16,882 20,122 22,260 9,261 36.21%
-
Tax Rate 25.95% 26.93% 23.55% 27.88% 26.14% 28.82% 43.90% -
Total Cost 170,474 153,536 248,331 237,814 219,718 229,936 225,276 -16.97%
-
Net Worth 192,725 189,502 185,352 190,624 190,629 187,952 180,293 4.54%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 3,302 -
Div Payout % - - - - - - 35.66% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 192,725 189,502 185,352 190,624 190,629 187,952 180,293 4.54%
NOSH 66,228 66,259 66,197 66,189 66,190 66,887 66,041 0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.95% 9.93% 5.68% 6.63% 8.39% 8.83% 3.94% -
ROE 7.64% 8.94% 8.07% 8.86% 10.56% 11.84% 5.14% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 279.63 257.27 397.74 384.81 362.35 377.05 355.12 -14.74%
EPS 22.22 25.56 22.60 25.51 30.40 33.64 13.99 36.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.91 2.86 2.80 2.88 2.88 2.81 2.73 4.35%
Adjusted Per Share Value based on latest NOSH - 66,208
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 60.95 56.10 86.65 83.82 78.93 83.00 77.18 -14.57%
EPS 4.84 5.57 4.92 5.56 6.62 7.33 3.05 36.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
NAPS 0.6343 0.6237 0.61 0.6274 0.6274 0.6186 0.5934 4.54%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.05 0.59 0.60 0.69 0.95 0.78 1.10 -
P/RPS 0.38 0.23 0.15 0.18 0.26 0.21 0.31 14.55%
P/EPS 4.73 2.31 2.65 2.71 3.13 2.34 7.84 -28.62%
EY 21.16 43.32 37.67 36.97 32.00 42.67 12.75 40.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 0.36 0.21 0.21 0.24 0.33 0.28 0.40 -6.78%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 25/05/09 27/02/09 24/11/08 25/08/08 26/05/08 26/02/08 -
Price 0.90 0.94 0.58 0.78 0.89 0.90 0.93 -
P/RPS 0.32 0.37 0.15 0.20 0.25 0.24 0.26 14.86%
P/EPS 4.05 3.68 2.57 3.06 2.93 2.70 6.63 -28.02%
EY 24.69 27.19 38.97 32.70 34.16 36.98 15.08 38.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.38 -
P/NAPS 0.31 0.33 0.21 0.27 0.31 0.32 0.34 -5.97%

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