[BDB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -14.47%
YoY- 104.98%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 191,026 119,921 63,049 234,527 157,815 90,995 37,840 193.41%
PBT 17,562 13,623 7,818 16,491 13,872 7,694 2,071 314.22%
Tax -4,897 -3,561 -2,253 -7,240 -3,037 -2,315 -507 351.66%
NP 12,665 10,062 5,565 9,251 10,835 5,379 1,564 301.72%
-
NP to SH 12,662 10,061 5,565 9,261 10,828 5,374 1,565 301.48%
-
Tax Rate 27.88% 26.14% 28.82% 43.90% 21.89% 30.09% 24.48% -
Total Cost 178,361 109,859 57,484 225,276 146,980 85,616 36,276 188.31%
-
Net Worth 190,625 190,629 187,952 180,293 181,345 179,353 167,511 8.97%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,302 - - - -
Div Payout % - - - 35.66% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 190,625 190,629 187,952 180,293 181,345 179,353 167,511 8.97%
NOSH 66,189 66,190 66,887 66,041 65,943 65,938 65,949 0.24%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.63% 8.39% 8.83% 3.94% 6.87% 5.91% 4.13% -
ROE 6.64% 5.28% 2.96% 5.14% 5.97% 3.00% 0.93% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 288.61 181.17 94.26 355.12 239.32 138.00 57.38 192.69%
EPS 19.13 15.20 8.41 13.99 16.42 8.15 2.37 300.85%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.88 2.88 2.81 2.73 2.75 2.72 2.54 8.71%
Adjusted Per Share Value based on latest NOSH - 65,855
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 62.87 39.47 20.75 77.18 51.94 29.95 12.45 193.47%
EPS 4.17 3.31 1.83 3.05 3.56 1.77 0.52 299.12%
DPS 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
NAPS 0.6274 0.6274 0.6186 0.5934 0.5968 0.5903 0.5513 8.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.69 0.95 0.78 1.10 1.15 1.00 1.00 -
P/RPS 0.24 0.52 0.83 0.31 0.48 0.72 1.74 -73.20%
P/EPS 3.61 6.25 9.37 7.84 7.00 12.27 42.14 -80.47%
EY 27.72 16.00 10.67 12.75 14.28 8.15 2.37 412.96%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.28 0.40 0.42 0.37 0.39 -27.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 28/05/07 -
Price 0.78 0.89 0.90 0.93 1.05 1.18 0.98 -
P/RPS 0.27 0.49 0.95 0.26 0.44 0.86 1.71 -70.68%
P/EPS 4.08 5.86 10.82 6.63 6.39 14.48 41.30 -78.53%
EY 24.53 17.08 9.24 15.08 15.64 6.91 2.42 366.39%
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.32 0.34 0.38 0.43 0.39 -21.68%

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