[BDB] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 5.11%
YoY- 141.95%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 243,205 263,638 268,085 263,799 259,378 234,169 190,153 17.80%
PBT 17,545 19,571 20,181 22,419 22,238 16,491 13,157 21.13%
Tax -3,917 -4,610 -9,100 -8,486 -8,987 -7,241 -2,839 23.91%
NP 13,628 14,961 11,081 13,933 13,251 9,250 10,318 20.36%
-
NP to SH 13,628 14,959 11,082 13,934 13,257 9,257 10,331 20.25%
-
Tax Rate 22.33% 23.56% 45.09% 37.85% 40.41% 43.91% 21.58% -
Total Cost 229,577 248,677 257,004 249,866 246,127 224,919 179,835 17.66%
-
Net Worth 189,502 193,566 190,680 192,685 187,952 180,443 181,766 2.81%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - 3,292 3,292 3,292 3,292 - -
Div Payout % - - 29.71% 23.63% 24.84% 35.57% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 189,502 193,566 190,680 192,685 187,952 180,443 181,766 2.81%
NOSH 66,259 66,289 66,208 66,904 66,887 65,855 66,096 0.16%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.60% 5.67% 4.13% 5.28% 5.11% 3.95% 5.43% -
ROE 7.19% 7.73% 5.81% 7.23% 7.05% 5.13% 5.68% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 367.05 397.70 404.91 394.29 387.79 355.58 287.69 17.61%
EPS 20.57 22.57 16.74 20.83 19.82 14.06 15.63 20.07%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 2.86 2.92 2.88 2.88 2.81 2.74 2.75 2.64%
Adjusted Per Share Value based on latest NOSH - 66,904
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 78.55 85.15 86.59 85.20 83.77 75.63 61.42 17.80%
EPS 4.40 4.83 3.58 4.50 4.28 2.99 3.34 20.15%
DPS 0.00 0.00 1.06 1.06 1.06 1.06 0.00 -
NAPS 0.6121 0.6252 0.6159 0.6223 0.6071 0.5828 0.5871 2.81%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.59 0.60 0.69 0.95 0.78 1.10 1.15 -
P/RPS 0.16 0.15 0.17 0.24 0.20 0.31 0.40 -45.68%
P/EPS 2.87 2.66 4.12 4.56 3.94 7.83 7.36 -46.59%
EY 34.86 37.61 24.26 21.92 25.41 12.78 13.59 87.27%
DY 0.00 0.00 7.25 5.26 6.41 4.55 0.00 -
P/NAPS 0.21 0.21 0.24 0.33 0.28 0.40 0.42 -36.97%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 27/02/09 24/11/08 25/08/08 26/05/08 26/02/08 26/11/07 -
Price 0.94 0.58 0.78 0.89 0.90 0.93 1.05 -
P/RPS 0.26 0.15 0.19 0.23 0.23 0.26 0.36 -19.48%
P/EPS 4.57 2.57 4.66 4.27 4.54 6.62 6.72 -22.64%
EY 21.88 38.91 21.46 23.40 22.02 15.11 14.89 29.22%
DY 0.00 0.00 6.41 5.62 5.56 5.38 0.00 -
P/NAPS 0.33 0.20 0.27 0.31 0.32 0.34 0.38 -8.96%

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