[BDB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -8.25%
YoY- 72.48%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 229,726 190,017 144,306 138,280 182,408 159,656 165,354 24.43%
PBT 28,067 22,268 16,892 17,040 19,911 13,518 14,746 53.40%
Tax -8,520 -5,996 -4,162 -4,496 -6,258 -3,881 -4,506 52.73%
NP 19,547 16,272 12,730 12,544 13,653 9,637 10,240 53.70%
-
NP to SH 19,551 16,273 12,726 12,536 13,663 9,644 10,246 53.66%
-
Tax Rate 30.36% 26.93% 24.64% 26.38% 31.43% 28.71% 30.56% -
Total Cost 210,179 173,745 131,576 125,736 168,755 150,018 155,114 22.38%
-
Net Worth 231,629 223,564 222,049 218,651 197,707 209,306 203,199 9.09%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 231,629 223,564 222,049 218,651 197,707 209,306 203,199 9.09%
NOSH 72,839 72,822 72,803 72,883 66,793 66,236 66,188 6.57%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.51% 8.56% 8.82% 9.07% 7.48% 6.04% 6.19% -
ROE 8.44% 7.28% 5.73% 5.73% 6.91% 4.61% 5.04% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 315.39 260.93 198.21 189.73 273.09 241.04 249.82 16.76%
EPS 26.85 22.35 17.48 17.20 19.66 14.56 15.48 44.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 3.07 3.05 3.00 2.96 3.16 3.07 2.36%
Adjusted Per Share Value based on latest NOSH - 72,883
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 74.20 61.37 46.61 44.66 58.91 51.57 53.41 24.43%
EPS 6.31 5.26 4.11 4.05 4.41 3.11 3.31 53.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7481 0.7221 0.7172 0.7062 0.6386 0.676 0.6563 9.09%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.17 1.06 1.16 1.13 1.14 1.06 0.95 -
P/RPS 0.37 0.41 0.59 0.60 0.42 0.44 0.38 -1.75%
P/EPS 4.36 4.74 6.64 6.57 5.57 7.28 6.14 -20.35%
EY 22.94 21.08 15.07 15.22 17.94 13.74 16.29 25.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.38 0.38 0.39 0.34 0.31 12.48%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 24/10/11 25/07/11 30/05/11 28/02/11 26/10/10 26/07/10 -
Price 1.20 1.09 1.19 1.21 1.26 1.12 0.95 -
P/RPS 0.38 0.42 0.60 0.64 0.46 0.46 0.38 0.00%
P/EPS 4.47 4.88 6.81 7.03 6.16 7.69 6.14 -19.02%
EY 22.37 20.50 14.69 14.21 16.23 13.00 16.29 23.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.39 0.40 0.43 0.35 0.31 14.49%

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