[BDB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.7%
YoY- -1.56%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 159,656 165,354 195,444 214,318 192,509 185,194 170,464 -4.26%
PBT 13,518 14,746 12,648 20,816 17,978 19,878 23,168 -30.15%
Tax -3,881 -4,506 -5,388 -6,091 -4,909 -5,158 -6,240 -27.11%
NP 9,637 10,240 7,260 14,725 13,069 14,720 16,928 -31.28%
-
NP to SH 9,644 10,246 7,268 14,729 13,069 14,716 16,936 -31.27%
-
Tax Rate 28.71% 30.56% 42.60% 29.26% 27.31% 25.95% 26.93% -
Total Cost 150,018 155,114 188,184 199,593 179,440 170,474 153,536 -1.53%
-
Net Worth 209,306 203,199 200,267 197,226 192,598 192,725 189,502 6.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,306 203,199 200,267 197,226 192,598 192,725 189,502 6.84%
NOSH 66,236 66,188 66,313 66,183 66,185 66,228 66,259 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.04% 6.19% 3.71% 6.87% 6.79% 7.95% 9.93% -
ROE 4.61% 5.04% 3.63% 7.47% 6.79% 7.64% 8.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 241.04 249.82 294.73 323.82 290.87 279.63 257.27 -4.24%
EPS 14.56 15.48 10.96 22.25 19.75 22.22 25.56 -31.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.07 3.02 2.98 2.91 2.91 2.86 6.86%
Adjusted Per Share Value based on latest NOSH - 66,195
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.57 53.41 63.12 69.22 62.18 59.81 55.06 -4.26%
EPS 3.11 3.31 2.35 4.76 4.22 4.75 5.47 -31.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.676 0.6563 0.6468 0.637 0.6221 0.6225 0.6121 6.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.06 0.95 1.02 0.98 1.00 1.05 0.59 -
P/RPS 0.44 0.38 0.35 0.30 0.34 0.38 0.23 54.04%
P/EPS 7.28 6.14 9.31 4.40 5.06 4.73 2.31 114.80%
EY 13.74 16.29 10.75 22.71 19.75 21.16 43.32 -53.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.34 0.33 0.34 0.36 0.21 37.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/10/10 26/07/10 24/05/10 25/02/10 23/11/09 17/08/09 25/05/09 -
Price 1.12 0.95 0.94 0.94 0.96 0.90 0.94 -
P/RPS 0.46 0.38 0.32 0.29 0.33 0.32 0.37 15.60%
P/EPS 7.69 6.14 8.58 4.22 4.86 4.05 3.68 63.37%
EY 13.00 16.29 11.66 23.68 20.57 24.69 27.19 -38.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.31 0.32 0.33 0.31 0.33 3.99%

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