[BDB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 17.82%
YoY- -35.9%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 259,378 234,169 190,153 157,043 142,138 139,573 160,270 37.80%
PBT 22,238 16,491 13,157 8,206 6,318 7,902 9,895 71.49%
Tax -8,987 -7,241 -2,839 -2,459 -1,439 -1,689 -2,470 136.37%
NP 13,251 9,250 10,318 5,747 4,879 6,213 7,425 47.07%
-
NP to SH 13,257 9,257 10,331 5,759 4,888 6,221 7,424 47.13%
-
Tax Rate 40.41% 43.91% 21.58% 29.97% 22.78% 21.37% 24.96% -
Total Cost 246,127 224,919 179,835 151,296 137,259 133,360 152,845 37.34%
-
Net Worth 187,952 180,443 181,766 179,341 167,511 165,709 176,399 4.31%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,292 3,292 - - - - 3,261 0.63%
Div Payout % 24.84% 35.57% - - - - 43.94% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 187,952 180,443 181,766 179,341 167,511 165,709 176,399 4.31%
NOSH 66,887 65,855 66,096 65,934 65,949 65,757 65,820 1.07%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.11% 3.95% 5.43% 3.66% 3.43% 4.45% 4.63% -
ROE 7.05% 5.13% 5.68% 3.21% 2.92% 3.75% 4.21% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 387.79 355.58 287.69 238.18 215.53 212.25 243.49 36.33%
EPS 19.82 14.06 15.63 8.73 7.41 9.46 11.28 45.56%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 5.00 0.00%
NAPS 2.81 2.74 2.75 2.72 2.54 2.52 2.68 3.20%
Adjusted Per Share Value based on latest NOSH - 65,934
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 85.36 77.07 62.58 51.68 46.78 45.93 52.75 37.79%
EPS 4.36 3.05 3.40 1.90 1.61 2.05 2.44 47.20%
DPS 1.08 1.08 0.00 0.00 0.00 0.00 1.07 0.62%
NAPS 0.6186 0.5938 0.5982 0.5902 0.5513 0.5454 0.5805 4.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.78 1.10 1.15 1.00 1.00 0.90 0.84 -
P/RPS 0.20 0.31 0.40 0.42 0.46 0.42 0.34 -29.77%
P/EPS 3.94 7.83 7.36 11.45 13.49 9.51 7.45 -34.57%
EY 25.41 12.78 13.59 8.73 7.41 10.51 13.43 52.91%
DY 6.41 4.55 0.00 0.00 0.00 0.00 5.95 5.08%
P/NAPS 0.28 0.40 0.42 0.37 0.39 0.36 0.31 -6.55%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 26/02/08 26/11/07 27/08/07 28/05/07 26/02/07 30/11/06 -
Price 0.90 0.93 1.05 1.18 0.98 1.04 0.86 -
P/RPS 0.23 0.26 0.36 0.50 0.45 0.49 0.35 -24.39%
P/EPS 4.54 6.62 6.72 13.51 13.22 10.99 7.62 -29.17%
EY 22.02 15.11 14.89 7.40 7.56 9.10 13.12 41.18%
DY 5.56 5.38 0.00 0.00 0.00 0.00 5.81 -2.88%
P/NAPS 0.32 0.34 0.38 0.43 0.39 0.41 0.32 0.00%

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