[BDB] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 79.2%
YoY- 4.13%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 34,570 62,666 37,065 33,815 48,861 69,936 51,785 -23.63%
PBT 4,260 9,773 2,766 4,160 3,162 7,332 3,545 13.04%
Tax -1,124 -3,348 -657 -906 -1,347 -2,409 -1,103 1.26%
NP 3,136 6,425 2,109 3,254 1,815 4,923 2,442 18.16%
-
NP to SH 3,134 6,430 2,110 3,256 1,817 4,927 2,444 18.04%
-
Tax Rate 26.38% 34.26% 23.75% 21.78% 42.60% 32.86% 31.11% -
Total Cost 31,434 56,241 34,956 30,561 47,046 65,013 49,343 -25.98%
-
Net Worth 218,651 136,901 209,672 203,582 200,267 132,391 192,738 8.78%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 218,651 136,901 209,672 203,582 200,267 132,391 192,738 8.78%
NOSH 72,883 68,450 66,352 66,313 66,313 66,195 66,233 6.59%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.07% 10.25% 5.69% 9.62% 3.71% 7.04% 4.72% -
ROE 1.43% 4.70% 1.01% 1.60% 0.91% 3.72% 1.27% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.43 91.55 55.86 50.99 73.68 105.65 78.19 -28.36%
EPS 4.30 7.83 3.18 4.91 2.74 7.44 3.69 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.00 3.16 3.07 3.02 2.00 2.91 2.05%
Adjusted Per Share Value based on latest NOSH - 66,313
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.38 20.62 12.20 11.13 16.08 23.02 17.04 -23.61%
EPS 1.03 2.12 0.69 1.07 0.60 1.62 0.80 18.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7196 0.4505 0.69 0.67 0.6591 0.4357 0.6343 8.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.13 1.14 1.06 0.95 1.02 0.98 1.00 -
P/RPS 2.38 1.25 1.90 1.86 1.38 0.93 1.28 51.26%
P/EPS 26.28 12.14 33.33 19.35 37.23 13.17 27.10 -2.02%
EY 3.81 8.24 3.00 5.17 2.69 7.59 3.69 2.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 0.34 0.31 0.34 0.49 0.34 7.70%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 26/10/10 26/07/10 24/05/10 25/02/10 23/11/09 -
Price 1.21 1.26 1.12 0.95 0.94 0.94 0.96 -
P/RPS 2.55 1.38 2.00 1.86 1.28 0.89 1.23 62.66%
P/EPS 28.14 13.41 35.22 19.35 34.31 12.63 26.02 5.36%
EY 3.55 7.46 2.84 5.17 2.91 7.92 3.84 -5.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.63 0.35 0.31 0.31 0.47 0.33 13.69%

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