[BDB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 88.9%
YoY- -7.24%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 142,513 72,153 34,570 182,408 119,742 82,677 48,861 104.00%
PBT 16,701 8,446 4,260 19,911 10,139 7,373 3,162 202.98%
Tax -4,497 -2,081 -1,124 -6,258 -2,911 -2,253 -1,347 123.21%
NP 12,204 6,365 3,136 13,653 7,228 5,120 1,815 255.83%
-
NP to SH 12,205 6,363 3,134 13,663 7,233 5,123 1,817 255.59%
-
Tax Rate 26.93% 24.64% 26.38% 31.43% 28.71% 30.56% 42.60% -
Total Cost 130,309 65,788 31,434 168,755 112,514 77,557 47,046 97.10%
-
Net Worth 223,564 222,049 218,651 197,707 209,306 203,199 200,267 7.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 223,564 222,049 218,651 197,707 209,306 203,199 200,267 7.60%
NOSH 72,822 72,803 72,883 66,793 66,236 66,188 66,313 6.43%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.56% 8.82% 9.07% 7.48% 6.04% 6.19% 3.71% -
ROE 5.46% 2.87% 1.43% 6.91% 3.46% 2.52% 0.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 195.70 99.11 47.43 273.09 180.78 124.91 73.68 91.67%
EPS 16.76 8.74 4.30 19.66 10.92 7.74 2.74 234.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.05 3.00 2.96 3.16 3.07 3.02 1.09%
Adjusted Per Share Value based on latest NOSH - 68,450
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.03 23.30 11.17 58.91 38.67 26.70 15.78 104.02%
EPS 3.94 2.06 1.01 4.41 2.34 1.65 0.59 254.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7221 0.7172 0.7062 0.6386 0.676 0.6563 0.6468 7.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.06 1.16 1.13 1.14 1.06 0.95 1.02 -
P/RPS 0.54 1.17 2.38 0.42 0.59 0.76 1.38 -46.47%
P/EPS 6.32 13.27 26.28 5.57 9.71 12.27 37.23 -69.30%
EY 15.81 7.53 3.81 17.94 10.30 8.15 2.69 225.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.39 0.34 0.31 0.34 1.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/10/11 25/07/11 30/05/11 28/02/11 26/10/10 26/07/10 24/05/10 -
Price 1.09 1.19 1.21 1.26 1.12 0.95 0.94 -
P/RPS 0.56 1.20 2.55 0.46 0.62 0.76 1.28 -42.34%
P/EPS 6.50 13.62 28.14 6.16 10.26 12.27 34.31 -66.98%
EY 15.38 7.34 3.55 16.23 9.75 8.15 2.91 203.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.43 0.35 0.31 0.31 10.47%

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