[BDB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 79.39%
YoY- 39.16%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 263,799 259,378 234,169 190,153 157,043 142,138 139,573 52.92%
PBT 22,419 22,238 16,491 13,157 8,206 6,318 7,902 100.53%
Tax -8,486 -8,987 -7,241 -2,839 -2,459 -1,439 -1,689 193.63%
NP 13,933 13,251 9,250 10,318 5,747 4,879 6,213 71.41%
-
NP to SH 13,934 13,257 9,257 10,331 5,759 4,888 6,221 71.27%
-
Tax Rate 37.85% 40.41% 43.91% 21.58% 29.97% 22.78% 21.37% -
Total Cost 249,866 246,127 224,919 179,835 151,296 137,259 133,360 52.03%
-
Net Worth 192,685 187,952 180,443 181,766 179,341 167,511 165,709 10.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,292 3,292 3,292 - - - - -
Div Payout % 23.63% 24.84% 35.57% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 192,685 187,952 180,443 181,766 179,341 167,511 165,709 10.58%
NOSH 66,904 66,887 65,855 66,096 65,934 65,949 65,757 1.16%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.28% 5.11% 3.95% 5.43% 3.66% 3.43% 4.45% -
ROE 7.23% 7.05% 5.13% 5.68% 3.21% 2.92% 3.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 394.29 387.79 355.58 287.69 238.18 215.53 212.25 51.17%
EPS 20.83 19.82 14.06 15.63 8.73 7.41 9.46 69.33%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.81 2.74 2.75 2.72 2.54 2.52 9.31%
Adjusted Per Share Value based on latest NOSH - 66,096
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 86.82 85.36 77.07 62.58 51.68 46.78 45.93 52.93%
EPS 4.59 4.36 3.05 3.40 1.90 1.61 2.05 71.23%
DPS 1.08 1.08 1.08 0.00 0.00 0.00 0.00 -
NAPS 0.6341 0.6186 0.5938 0.5982 0.5902 0.5513 0.5454 10.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.95 0.78 1.10 1.15 1.00 1.00 0.90 -
P/RPS 0.24 0.20 0.31 0.40 0.42 0.46 0.42 -31.16%
P/EPS 4.56 3.94 7.83 7.36 11.45 13.49 9.51 -38.76%
EY 21.92 25.41 12.78 13.59 8.73 7.41 10.51 63.31%
DY 5.26 6.41 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.40 0.42 0.37 0.39 0.36 -5.64%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 28/05/07 26/02/07 -
Price 0.89 0.90 0.93 1.05 1.18 0.98 1.04 -
P/RPS 0.23 0.23 0.26 0.36 0.50 0.45 0.49 -39.63%
P/EPS 4.27 4.54 6.62 6.72 13.51 13.22 10.99 -46.78%
EY 23.40 22.02 15.11 14.89 7.40 7.56 9.10 87.80%
DY 5.62 5.56 5.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.34 0.38 0.43 0.39 0.41 -17.01%

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