[BDB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.22%
YoY- -22.59%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 82,677 48,861 214,318 144,382 92,597 42,616 263,292 -53.89%
PBT 7,373 3,162 20,816 13,484 9,939 5,792 19,570 -47.92%
Tax -2,253 -1,347 -6,091 -3,682 -2,579 -1,560 -4,609 -38.02%
NP 5,120 1,815 14,725 9,802 7,360 4,232 14,961 -51.17%
-
NP to SH 5,123 1,817 14,729 9,802 7,358 4,234 14,963 -51.15%
-
Tax Rate 30.56% 42.60% 29.26% 27.31% 25.95% 26.93% 23.55% -
Total Cost 77,557 47,046 199,593 134,580 85,237 38,384 248,331 -54.06%
-
Net Worth 203,199 200,267 197,226 192,598 192,725 189,502 185,352 6.33%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,199 200,267 197,226 192,598 192,725 189,502 185,352 6.33%
NOSH 66,188 66,313 66,183 66,185 66,228 66,259 66,197 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.19% 3.71% 6.87% 6.79% 7.95% 9.93% 5.68% -
ROE 2.52% 0.91% 7.47% 5.09% 3.82% 2.23% 8.07% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 124.91 73.68 323.82 218.15 139.81 64.32 397.74 -53.89%
EPS 7.74 2.74 22.25 14.81 11.11 6.39 22.60 -51.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.02 2.98 2.91 2.91 2.86 2.80 6.34%
Adjusted Per Share Value based on latest NOSH - 66,233
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.70 15.78 69.22 46.63 29.91 13.76 85.04 -53.90%
EPS 1.65 0.59 4.76 3.17 2.38 1.37 4.83 -51.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6563 0.6468 0.637 0.6221 0.6225 0.6121 0.5987 6.33%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.95 1.02 0.98 1.00 1.05 0.59 0.60 -
P/RPS 0.76 1.38 0.30 0.46 0.75 0.92 0.15 195.87%
P/EPS 12.27 37.23 4.40 6.75 9.45 9.23 2.65 178.58%
EY 8.15 2.69 22.71 14.81 10.58 10.83 37.67 -64.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.33 0.34 0.36 0.21 0.21 29.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/07/10 24/05/10 25/02/10 23/11/09 17/08/09 25/05/09 27/02/09 -
Price 0.95 0.94 0.94 0.96 0.90 0.94 0.58 -
P/RPS 0.76 1.28 0.29 0.44 0.64 1.46 0.15 195.87%
P/EPS 12.27 34.31 4.22 6.48 8.10 14.71 2.57 184.34%
EY 8.15 2.91 23.68 15.43 12.34 6.80 38.97 -64.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.32 0.33 0.31 0.33 0.21 29.73%

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