[BDB] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.03%
YoY- -0.83%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 73,386 87,213 70,360 37,583 34,570 62,666 37,065 57.61%
PBT 9,299 11,366 8,255 4,186 4,260 9,773 2,766 124.25%
Tax -2,422 -4,023 -2,415 -957 -1,124 -3,348 -657 138.44%
NP 6,877 7,343 5,840 3,229 3,136 6,425 2,109 119.73%
-
NP to SH 6,877 7,346 5,842 3,229 3,134 6,430 2,110 119.66%
-
Tax Rate 26.05% 35.40% 29.25% 22.86% 26.38% 34.26% 23.75% -
Total Cost 66,509 79,870 64,520 34,354 31,434 56,241 34,956 53.48%
-
Net Worth 238,218 218,599 223,627 222,312 218,651 136,901 209,672 8.87%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 238,218 218,599 223,627 222,312 218,651 136,901 209,672 8.87%
NOSH 72,849 72,866 72,842 72,889 72,883 68,450 66,352 6.41%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.37% 8.42% 8.30% 8.59% 9.07% 10.25% 5.69% -
ROE 2.89% 3.36% 2.61% 1.45% 1.43% 4.70% 1.01% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 100.74 119.69 96.59 51.56 47.43 91.55 55.86 48.10%
EPS 9.44 10.08 8.02 4.43 4.30 7.83 3.18 106.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.00 3.07 3.05 3.00 2.00 3.16 2.30%
Adjusted Per Share Value based on latest NOSH - 72,889
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.15 28.70 23.16 12.37 11.38 20.62 12.20 57.58%
EPS 2.26 2.42 1.92 1.06 1.03 2.12 0.69 120.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.784 0.7194 0.736 0.7316 0.7196 0.4505 0.69 8.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.21 1.17 1.06 1.16 1.13 1.14 1.06 -
P/RPS 1.20 0.98 1.10 2.25 2.38 1.25 1.90 -26.36%
P/EPS 12.82 11.61 13.22 26.19 26.28 12.14 33.33 -47.07%
EY 7.80 8.62 7.57 3.82 3.81 8.24 3.00 88.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.35 0.38 0.38 0.57 0.34 5.79%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 22/02/12 24/10/11 25/07/11 30/05/11 28/02/11 26/10/10 -
Price 1.23 1.20 1.09 1.19 1.21 1.26 1.12 -
P/RPS 1.22 1.00 1.13 2.31 2.55 1.38 2.00 -28.05%
P/EPS 13.03 11.90 13.59 26.86 28.14 13.41 35.22 -48.43%
EY 7.67 8.40 7.36 3.72 3.55 7.46 2.84 93.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.36 0.39 0.40 0.63 0.35 5.63%

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