[BDB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -21.84%
YoY- -6.07%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 33,815 48,861 69,936 51,785 49,981 42,616 72,266 -39.81%
PBT 4,160 3,162 7,332 3,545 4,147 5,792 2,008 62.72%
Tax -906 -1,347 -2,409 -1,103 -1,020 -1,560 288 -
NP 3,254 1,815 4,923 2,442 3,127 4,232 2,296 26.25%
-
NP to SH 3,256 1,817 4,927 2,444 3,127 4,234 2,296 26.30%
-
Tax Rate 21.78% 42.60% 32.86% 31.11% 24.60% 26.93% -14.34% -
Total Cost 30,561 47,046 65,013 49,343 46,854 38,384 69,970 -42.52%
-
Net Worth 203,582 200,267 132,391 192,738 192,787 189,502 193,566 3.43%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,582 200,267 132,391 192,738 192,787 189,502 193,566 3.43%
NOSH 66,313 66,313 66,195 66,233 66,250 66,259 66,289 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.62% 3.71% 7.04% 4.72% 6.26% 9.93% 3.18% -
ROE 1.60% 0.91% 3.72% 1.27% 1.62% 2.23% 1.19% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.99 73.68 105.65 78.19 75.44 64.32 109.02 -39.82%
EPS 4.91 2.74 7.44 3.69 4.72 6.39 3.47 26.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.02 2.00 2.91 2.91 2.86 2.92 3.40%
Adjusted Per Share Value based on latest NOSH - 66,233
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.92 15.78 22.59 16.73 16.14 13.76 23.34 -39.81%
EPS 1.05 0.59 1.59 0.79 1.01 1.37 0.74 26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6575 0.6468 0.4276 0.6225 0.6227 0.6121 0.6252 3.42%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.95 1.02 0.98 1.00 1.05 0.59 0.60 -
P/RPS 1.86 1.38 0.93 1.28 1.39 0.92 0.55 125.80%
P/EPS 19.35 37.23 13.17 27.10 22.25 9.23 17.32 7.69%
EY 5.17 2.69 7.59 3.69 4.50 10.83 5.77 -7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.49 0.34 0.36 0.21 0.21 29.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/07/10 24/05/10 25/02/10 23/11/09 17/08/09 25/05/09 27/02/09 -
Price 0.95 0.94 0.94 0.96 0.90 0.94 0.58 -
P/RPS 1.86 1.28 0.89 1.23 1.19 1.46 0.53 131.46%
P/EPS 19.35 34.31 12.63 26.02 19.07 14.71 16.75 10.12%
EY 5.17 2.91 7.92 3.84 5.24 6.80 5.97 -9.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.47 0.33 0.31 0.33 0.20 34.04%

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