[BDB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.05%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 168,116 182,407 189,677 204,397 220,563 214,318 216,648 -15.56%
PBT 20,959 19,861 17,420 18,199 18,186 20,816 15,492 22.34%
Tax -6,035 -6,258 -5,319 -5,765 -5,879 -6,092 -3,395 46.79%
NP 14,924 13,603 12,101 12,434 12,307 14,724 12,097 15.04%
-
NP to SH 14,930 13,613 12,110 12,444 12,315 14,732 12,101 15.04%
-
Tax Rate 28.79% 31.51% 30.53% 31.68% 32.33% 29.27% 21.91% -
Total Cost 153,192 168,804 177,576 191,963 208,256 199,594 204,551 -17.54%
-
Net Worth 218,651 136,901 209,672 203,582 200,267 132,391 192,738 8.78%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 218,651 136,901 209,672 203,582 200,267 132,391 192,738 8.78%
NOSH 72,883 68,450 66,352 66,313 66,313 66,195 66,233 6.59%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.88% 7.46% 6.38% 6.08% 5.58% 6.87% 5.58% -
ROE 6.83% 9.94% 5.78% 6.11% 6.15% 11.13% 6.28% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 230.66 266.48 285.86 308.23 332.60 323.76 327.10 -20.79%
EPS 20.48 19.89 18.25 18.77 18.57 22.26 18.27 7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.00 3.16 3.07 3.02 2.00 2.91 2.05%
Adjusted Per Share Value based on latest NOSH - 66,313
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 54.30 58.91 61.26 66.02 71.24 69.22 69.97 -15.56%
EPS 4.82 4.40 3.91 4.02 3.98 4.76 3.91 14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7062 0.4422 0.6772 0.6575 0.6468 0.4276 0.6225 8.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.13 1.14 1.06 0.95 1.02 0.98 1.00 -
P/RPS 0.49 0.43 0.37 0.31 0.31 0.30 0.31 35.73%
P/EPS 5.52 5.73 5.81 5.06 5.49 4.40 5.47 0.60%
EY 18.13 17.45 17.22 19.75 18.21 22.71 18.27 -0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 0.34 0.31 0.34 0.49 0.34 7.70%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 26/10/10 26/07/10 24/05/10 25/02/10 23/11/09 -
Price 1.21 1.26 1.12 0.95 0.94 0.94 0.96 -
P/RPS 0.52 0.47 0.39 0.31 0.28 0.29 0.29 47.64%
P/EPS 5.91 6.34 6.14 5.06 5.06 4.22 5.25 8.22%
EY 16.93 15.78 16.30 19.75 19.76 23.68 19.03 -7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.63 0.35 0.31 0.31 0.47 0.33 13.69%

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