[BDB] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 204.74%
YoY- 30.51%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 70,360 37,583 34,570 62,666 37,065 33,815 48,861 27.49%
PBT 8,255 4,186 4,260 9,773 2,766 4,160 3,162 89.48%
Tax -2,415 -957 -1,124 -3,348 -657 -906 -1,347 47.52%
NP 5,840 3,229 3,136 6,425 2,109 3,254 1,815 117.79%
-
NP to SH 5,842 3,229 3,134 6,430 2,110 3,256 1,817 117.68%
-
Tax Rate 29.25% 22.86% 26.38% 34.26% 23.75% 21.78% 42.60% -
Total Cost 64,520 34,354 31,434 56,241 34,956 30,561 47,046 23.41%
-
Net Worth 223,627 222,312 218,651 136,901 209,672 203,582 200,267 7.62%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 223,627 222,312 218,651 136,901 209,672 203,582 200,267 7.62%
NOSH 72,842 72,889 72,883 68,450 66,352 66,313 66,313 6.45%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.30% 8.59% 9.07% 10.25% 5.69% 9.62% 3.71% -
ROE 2.61% 1.45% 1.43% 4.70% 1.01% 1.60% 0.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 96.59 51.56 47.43 91.55 55.86 50.99 73.68 19.76%
EPS 8.02 4.43 4.30 7.83 3.18 4.91 2.74 104.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.05 3.00 2.00 3.16 3.07 3.02 1.09%
Adjusted Per Share Value based on latest NOSH - 68,450
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.72 12.14 11.17 20.24 11.97 10.92 15.78 27.47%
EPS 1.89 1.04 1.01 2.08 0.68 1.05 0.59 117.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7223 0.718 0.7062 0.4422 0.6772 0.6575 0.6468 7.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.06 1.16 1.13 1.14 1.06 0.95 1.02 -
P/RPS 1.10 2.25 2.38 1.25 1.90 1.86 1.38 -14.01%
P/EPS 13.22 26.19 26.28 12.14 33.33 19.35 37.23 -49.82%
EY 7.57 3.82 3.81 8.24 3.00 5.17 2.69 99.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.57 0.34 0.31 0.34 1.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/10/11 25/07/11 30/05/11 28/02/11 26/10/10 26/07/10 24/05/10 -
Price 1.09 1.19 1.21 1.26 1.12 0.95 0.94 -
P/RPS 1.13 2.31 2.55 1.38 2.00 1.86 1.28 -7.96%
P/EPS 13.59 26.86 28.14 13.41 35.22 19.35 34.31 -46.03%
EY 7.36 3.72 3.55 7.46 2.84 5.17 2.91 85.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.63 0.35 0.31 0.31 10.47%

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