[BDB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 38.56%
YoY- -46.0%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 234,527 210,420 181,990 151,360 139,572 142,500 146,330 36.83%
PBT 16,491 18,496 15,388 8,284 7,902 11,490 14,782 7.54%
Tax -7,240 -4,049 -4,630 -2,028 -3,390 -2,548 -3,090 76.13%
NP 9,251 14,446 10,758 6,256 4,512 8,942 11,692 -14.41%
-
NP to SH 9,261 14,437 10,748 6,260 4,518 8,938 11,692 -14.35%
-
Tax Rate 43.90% 21.89% 30.09% 24.48% 42.90% 22.18% 20.90% -
Total Cost 225,276 195,973 171,232 145,104 135,060 133,557 134,638 40.80%
-
Net Worth 180,293 181,345 179,353 167,511 173,419 176,663 177,291 1.12%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,302 - - - - - - -
Div Payout % 35.66% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 180,293 181,345 179,353 167,511 173,419 176,663 177,291 1.12%
NOSH 66,041 65,943 65,938 65,949 65,939 65,919 65,907 0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.94% 6.87% 5.91% 4.13% 3.23% 6.28% 7.99% -
ROE 5.14% 7.96% 5.99% 3.74% 2.61% 5.06% 6.59% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 355.12 319.09 276.00 229.51 211.67 216.17 222.02 36.65%
EPS 13.99 21.89 16.30 9.48 8.20 13.56 17.74 -14.60%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.75 2.72 2.54 2.63 2.68 2.69 0.98%
Adjusted Per Share Value based on latest NOSH - 65,949
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 77.18 69.25 59.89 49.81 45.93 46.90 48.16 36.82%
EPS 3.05 4.75 3.54 2.06 1.49 2.94 3.85 -14.34%
DPS 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5934 0.5968 0.5903 0.5513 0.5707 0.5814 0.5835 1.12%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.10 1.15 1.00 1.00 0.90 0.84 0.86 -
P/RPS 0.31 0.36 0.36 0.44 0.43 0.39 0.39 -14.15%
P/EPS 7.84 5.25 6.13 10.54 13.14 6.19 4.85 37.61%
EY 12.75 19.04 16.30 9.49 7.61 16.14 20.63 -27.38%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.37 0.39 0.34 0.31 0.32 15.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 26/11/07 27/08/07 28/05/07 26/02/07 30/11/06 30/08/06 -
Price 0.93 1.05 1.18 0.98 1.04 0.86 0.86 -
P/RPS 0.26 0.33 0.43 0.43 0.49 0.40 0.39 -23.62%
P/EPS 6.63 4.80 7.24 10.32 15.18 6.34 4.85 23.10%
EY 15.08 20.85 13.81 9.69 6.59 15.77 20.63 -18.80%
DY 5.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.43 0.39 0.40 0.32 0.32 4.11%

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