[BDB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 41.67%
YoY- -7.24%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 190,017 144,306 138,280 182,408 159,656 165,354 195,444 -1.85%
PBT 22,268 16,892 17,040 19,911 13,518 14,746 12,648 45.75%
Tax -5,996 -4,162 -4,496 -6,258 -3,881 -4,506 -5,388 7.38%
NP 16,272 12,730 12,544 13,653 9,637 10,240 7,260 71.18%
-
NP to SH 16,273 12,726 12,536 13,663 9,644 10,246 7,268 71.06%
-
Tax Rate 26.93% 24.64% 26.38% 31.43% 28.71% 30.56% 42.60% -
Total Cost 173,745 131,576 125,736 168,755 150,018 155,114 188,184 -5.17%
-
Net Worth 223,564 222,049 218,651 197,707 209,306 203,199 200,267 7.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 223,564 222,049 218,651 197,707 209,306 203,199 200,267 7.60%
NOSH 72,822 72,803 72,883 66,793 66,236 66,188 66,313 6.43%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.56% 8.82% 9.07% 7.48% 6.04% 6.19% 3.71% -
ROE 7.28% 5.73% 5.73% 6.91% 4.61% 5.04% 3.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 260.93 198.21 189.73 273.09 241.04 249.82 294.73 -7.79%
EPS 22.35 17.48 17.20 19.66 14.56 15.48 10.96 60.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.05 3.00 2.96 3.16 3.07 3.02 1.09%
Adjusted Per Share Value based on latest NOSH - 68,450
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.54 47.49 45.51 60.03 52.54 54.42 64.32 -1.85%
EPS 5.36 4.19 4.13 4.50 3.17 3.37 2.39 71.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7358 0.7308 0.7196 0.6507 0.6888 0.6687 0.6591 7.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.06 1.16 1.13 1.14 1.06 0.95 1.02 -
P/RPS 0.41 0.59 0.60 0.42 0.44 0.38 0.35 11.11%
P/EPS 4.74 6.64 6.57 5.57 7.28 6.14 9.31 -36.21%
EY 21.08 15.07 15.22 17.94 13.74 16.29 10.75 56.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.39 0.34 0.31 0.34 1.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/10/11 25/07/11 30/05/11 28/02/11 26/10/10 26/07/10 24/05/10 -
Price 1.09 1.19 1.21 1.26 1.12 0.95 0.94 -
P/RPS 0.42 0.60 0.64 0.46 0.46 0.38 0.32 19.85%
P/EPS 4.88 6.81 7.03 6.16 7.69 6.14 8.58 -31.32%
EY 20.50 14.69 14.21 16.23 13.00 16.29 11.66 45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.43 0.35 0.31 0.31 10.47%

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