[BDB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.06%
YoY- 72.48%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 229,726 142,513 72,153 34,570 182,408 119,742 82,677 97.27%
PBT 28,067 16,701 8,446 4,260 19,911 10,139 7,373 143.20%
Tax -8,520 -4,497 -2,081 -1,124 -6,258 -2,911 -2,253 142.14%
NP 19,547 12,204 6,365 3,136 13,653 7,228 5,120 143.67%
-
NP to SH 19,551 12,205 6,363 3,134 13,663 7,233 5,123 143.61%
-
Tax Rate 30.36% 26.93% 24.64% 26.38% 31.43% 28.71% 30.56% -
Total Cost 210,179 130,309 65,788 31,434 168,755 112,514 77,557 94.02%
-
Net Worth 231,629 223,564 222,049 218,651 197,707 209,306 203,199 9.09%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 231,629 223,564 222,049 218,651 197,707 209,306 203,199 9.09%
NOSH 72,839 72,822 72,803 72,883 66,793 66,236 66,188 6.57%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.51% 8.56% 8.82% 9.07% 7.48% 6.04% 6.19% -
ROE 8.44% 5.46% 2.87% 1.43% 6.91% 3.46% 2.52% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 315.39 195.70 99.11 47.43 273.09 180.78 124.91 85.11%
EPS 26.85 16.76 8.74 4.30 19.66 10.92 7.74 128.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 3.07 3.05 3.00 2.96 3.16 3.07 2.36%
Adjusted Per Share Value based on latest NOSH - 72,883
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 74.20 46.03 23.30 11.17 58.91 38.67 26.70 97.29%
EPS 6.31 3.94 2.06 1.01 4.41 2.34 1.65 143.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7481 0.7221 0.7172 0.7062 0.6386 0.676 0.6563 9.09%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.17 1.06 1.16 1.13 1.14 1.06 0.95 -
P/RPS 0.37 0.54 1.17 2.38 0.42 0.59 0.76 -38.03%
P/EPS 4.36 6.32 13.27 26.28 5.57 9.71 12.27 -49.73%
EY 22.94 15.81 7.53 3.81 17.94 10.30 8.15 98.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.38 0.38 0.39 0.34 0.31 12.48%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 24/10/11 25/07/11 30/05/11 28/02/11 26/10/10 26/07/10 -
Price 1.20 1.09 1.19 1.21 1.26 1.12 0.95 -
P/RPS 0.38 0.56 1.20 2.55 0.46 0.62 0.76 -36.92%
P/EPS 4.47 6.50 13.62 28.14 6.16 10.26 12.27 -48.89%
EY 22.37 15.38 7.34 3.55 16.23 9.75 8.15 95.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.39 0.40 0.43 0.35 0.31 14.49%

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