[BDB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 13.19%
YoY- -23.92%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 214,318 192,509 185,194 170,464 263,292 254,701 239,842 -7.20%
PBT 20,816 17,978 19,878 23,168 19,570 23,416 27,246 -16.38%
Tax -6,091 -4,909 -5,158 -6,240 -4,609 -6,529 -7,122 -9.87%
NP 14,725 13,069 14,720 16,928 14,961 16,886 20,124 -18.75%
-
NP to SH 14,729 13,069 14,716 16,936 14,963 16,882 20,122 -18.73%
-
Tax Rate 29.26% 27.31% 25.95% 26.93% 23.55% 27.88% 26.14% -
Total Cost 199,593 179,440 170,474 153,536 248,331 237,814 219,718 -6.18%
-
Net Worth 197,226 192,598 192,725 189,502 185,352 190,624 190,629 2.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 197,226 192,598 192,725 189,502 185,352 190,624 190,629 2.28%
NOSH 66,183 66,185 66,228 66,259 66,197 66,189 66,190 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.87% 6.79% 7.95% 9.93% 5.68% 6.63% 8.39% -
ROE 7.47% 6.79% 7.64% 8.94% 8.07% 8.86% 10.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 323.82 290.87 279.63 257.27 397.74 384.81 362.35 -7.20%
EPS 22.25 19.75 22.22 25.56 22.60 25.51 30.40 -18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.91 2.91 2.86 2.80 2.88 2.88 2.29%
Adjusted Per Share Value based on latest NOSH - 66,259
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.22 62.18 59.81 55.06 85.04 82.26 77.46 -7.20%
EPS 4.76 4.22 4.75 5.47 4.83 5.45 6.50 -18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.637 0.6221 0.6225 0.6121 0.5987 0.6157 0.6157 2.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.98 1.00 1.05 0.59 0.60 0.69 0.95 -
P/RPS 0.30 0.34 0.38 0.23 0.15 0.18 0.26 9.98%
P/EPS 4.40 5.06 4.73 2.31 2.65 2.71 3.13 25.41%
EY 22.71 19.75 21.16 43.32 37.67 36.97 32.00 -20.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.36 0.21 0.21 0.24 0.33 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 17/08/09 25/05/09 27/02/09 24/11/08 25/08/08 -
Price 0.94 0.96 0.90 0.94 0.58 0.78 0.89 -
P/RPS 0.29 0.33 0.32 0.37 0.15 0.20 0.25 10.37%
P/EPS 4.22 4.86 4.05 3.68 2.57 3.06 2.93 27.45%
EY 23.68 20.57 24.69 27.19 38.97 32.70 34.16 -21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.31 0.33 0.21 0.27 0.31 2.13%

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