[BDB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 103.03%
YoY- 24.2%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 73,386 229,726 142,513 72,153 34,570 182,408 119,742 -27.82%
PBT 9,299 28,067 16,701 8,446 4,260 19,911 10,139 -5.59%
Tax -2,422 -8,520 -4,497 -2,081 -1,124 -6,258 -2,911 -11.52%
NP 6,877 19,547 12,204 6,365 3,136 13,653 7,228 -3.26%
-
NP to SH 6,877 19,551 12,205 6,363 3,134 13,663 7,233 -3.30%
-
Tax Rate 26.05% 30.36% 26.93% 24.64% 26.38% 31.43% 28.71% -
Total Cost 66,509 210,179 130,309 65,788 31,434 168,755 112,514 -29.54%
-
Net Worth 238,218 231,629 223,564 222,049 218,651 197,707 209,306 9.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 238,218 231,629 223,564 222,049 218,651 197,707 209,306 9.00%
NOSH 72,849 72,839 72,822 72,803 72,883 66,793 66,236 6.54%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.37% 8.51% 8.56% 8.82% 9.07% 7.48% 6.04% -
ROE 2.89% 8.44% 5.46% 2.87% 1.43% 6.91% 3.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 100.74 315.39 195.70 99.11 47.43 273.09 180.78 -32.25%
EPS 9.44 26.85 16.76 8.74 4.30 19.66 10.92 -9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.18 3.07 3.05 3.00 2.96 3.16 2.30%
Adjusted Per Share Value based on latest NOSH - 72,889
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 23.70 74.20 46.03 23.30 11.17 58.91 38.67 -27.82%
EPS 2.22 6.31 3.94 2.06 1.01 4.41 2.34 -3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7694 0.7481 0.7221 0.7172 0.7062 0.6386 0.676 9.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.21 1.17 1.06 1.16 1.13 1.14 1.06 -
P/RPS 1.20 0.37 0.54 1.17 2.38 0.42 0.59 60.45%
P/EPS 12.82 4.36 6.32 13.27 26.28 5.57 9.71 20.32%
EY 7.80 22.94 15.81 7.53 3.81 17.94 10.30 -16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.35 0.38 0.38 0.39 0.34 5.79%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 22/02/12 24/10/11 25/07/11 30/05/11 28/02/11 26/10/10 -
Price 1.23 1.20 1.09 1.19 1.21 1.26 1.12 -
P/RPS 1.22 0.38 0.56 1.20 2.55 0.46 0.62 56.96%
P/EPS 13.03 4.47 6.50 13.62 28.14 6.16 10.26 17.25%
EY 7.67 22.37 15.38 7.34 3.55 16.23 9.75 -14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.36 0.39 0.40 0.43 0.35 5.63%

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