[BDB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -65.36%
YoY- -46.0%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 234,527 157,815 90,995 37,840 139,572 106,875 73,165 116.93%
PBT 16,491 13,872 7,694 2,071 7,902 8,618 7,391 70.50%
Tax -7,240 -3,037 -2,315 -507 -3,390 -1,911 -1,545 179.24%
NP 9,251 10,835 5,379 1,564 4,512 6,707 5,846 35.68%
-
NP to SH 9,261 10,828 5,374 1,565 4,518 6,704 5,846 35.77%
-
Tax Rate 43.90% 21.89% 30.09% 24.48% 42.90% 22.17% 20.90% -
Total Cost 225,276 146,980 85,616 36,276 135,060 100,168 67,319 123.23%
-
Net Worth 180,293 181,345 179,353 167,511 173,419 176,663 177,291 1.12%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,302 - - - - - - -
Div Payout % 35.66% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 180,293 181,345 179,353 167,511 173,419 176,663 177,291 1.12%
NOSH 66,041 65,943 65,938 65,949 65,939 65,919 65,907 0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.94% 6.87% 5.91% 4.13% 3.23% 6.28% 7.99% -
ROE 5.14% 5.97% 3.00% 0.93% 2.61% 3.79% 3.30% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 355.12 239.32 138.00 57.38 211.67 162.13 111.01 116.64%
EPS 13.99 16.42 8.15 2.37 8.20 10.17 8.87 35.38%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.75 2.72 2.54 2.63 2.68 2.69 0.98%
Adjusted Per Share Value based on latest NOSH - 65,949
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 77.18 51.94 29.95 12.45 45.93 35.17 24.08 116.92%
EPS 3.05 3.56 1.77 0.52 1.49 2.21 1.92 36.02%
DPS 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5934 0.5968 0.5903 0.5513 0.5707 0.5814 0.5835 1.12%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.10 1.15 1.00 1.00 0.90 0.84 0.86 -
P/RPS 0.31 0.48 0.72 1.74 0.43 0.52 0.77 -45.38%
P/EPS 7.84 7.00 12.27 42.14 13.14 8.26 9.70 -13.19%
EY 12.75 14.28 8.15 2.37 7.61 12.11 10.31 15.16%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.37 0.39 0.34 0.31 0.32 15.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 26/11/07 27/08/07 28/05/07 26/02/07 30/11/06 30/08/06 -
Price 0.93 1.05 1.18 0.98 1.04 0.86 0.86 -
P/RPS 0.26 0.44 0.86 1.71 0.49 0.53 0.77 -51.41%
P/EPS 6.63 6.39 14.48 41.30 15.18 8.46 9.70 -22.35%
EY 15.08 15.64 6.91 2.42 6.59 11.83 10.31 28.76%
DY 5.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.43 0.39 0.40 0.32 0.32 4.11%

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