[BDB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 84.41%
YoY- -23.92%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 69,936 51,785 49,981 42,616 72,266 71,106 57,217 14.27%
PBT 7,332 3,545 4,147 5,792 2,008 3,940 5,805 16.79%
Tax -2,409 -1,103 -1,020 -1,560 288 -1,337 -1,308 50.08%
NP 4,923 2,442 3,127 4,232 2,296 2,603 4,497 6.20%
-
NP to SH 4,927 2,444 3,127 4,234 2,296 2,602 4,496 6.27%
-
Tax Rate 32.86% 31.11% 24.60% 26.93% -14.34% 33.93% 22.53% -
Total Cost 65,013 49,343 46,854 38,384 69,970 68,503 52,720 14.95%
-
Net Worth 132,391 192,738 192,787 189,502 193,566 190,680 192,685 -22.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 132,391 192,738 192,787 189,502 193,566 190,680 192,685 -22.08%
NOSH 66,195 66,233 66,250 66,259 66,289 66,208 66,904 -0.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.04% 4.72% 6.26% 9.93% 3.18% 3.66% 7.86% -
ROE 3.72% 1.27% 1.62% 2.23% 1.19% 1.36% 2.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 105.65 78.19 75.44 64.32 109.02 107.40 85.52 15.08%
EPS 7.44 3.69 4.72 6.39 3.47 3.93 6.72 7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.91 2.91 2.86 2.92 2.88 2.88 -21.52%
Adjusted Per Share Value based on latest NOSH - 66,259
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.59 16.73 16.14 13.76 23.34 22.97 18.48 14.28%
EPS 1.59 0.79 1.01 1.37 0.74 0.84 1.45 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4276 0.6225 0.6227 0.6121 0.6252 0.6159 0.6223 -22.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.98 1.00 1.05 0.59 0.60 0.69 0.95 -
P/RPS 0.93 1.28 1.39 0.92 0.55 0.64 1.11 -11.09%
P/EPS 13.17 27.10 22.25 9.23 17.32 17.56 14.14 -4.61%
EY 7.59 3.69 4.50 10.83 5.77 5.70 7.07 4.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.34 0.36 0.21 0.21 0.24 0.33 30.05%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 17/08/09 25/05/09 27/02/09 24/11/08 25/08/08 -
Price 0.94 0.96 0.90 0.94 0.58 0.78 0.89 -
P/RPS 0.89 1.23 1.19 1.46 0.53 0.73 1.04 -9.83%
P/EPS 12.63 26.02 19.07 14.71 16.75 19.85 13.24 -3.08%
EY 7.92 3.84 5.24 6.80 5.97 5.04 7.55 3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.31 0.33 0.20 0.27 0.31 31.87%

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