[BDB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -20.47%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 235,969 243,205 263,638 268,085 263,799 259,378 234,169 0.51%
PBT 15,887 17,545 19,571 20,181 22,419 22,238 16,491 -2.45%
Tax -3,629 -3,917 -4,610 -9,100 -8,486 -8,987 -7,241 -36.93%
NP 12,258 13,628 14,961 11,081 13,933 13,251 9,250 20.66%
-
NP to SH 12,259 13,628 14,959 11,082 13,934 13,257 9,257 20.61%
-
Tax Rate 22.84% 22.33% 23.56% 45.09% 37.85% 40.41% 43.91% -
Total Cost 223,711 229,577 248,677 257,004 249,866 246,127 224,919 -0.35%
-
Net Worth 192,787 189,502 193,566 190,680 192,685 187,952 180,443 4.51%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 3,292 3,292 3,292 3,292 -
Div Payout % - - - 29.71% 23.63% 24.84% 35.57% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 192,787 189,502 193,566 190,680 192,685 187,952 180,443 4.51%
NOSH 66,250 66,259 66,289 66,208 66,904 66,887 65,855 0.39%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.19% 5.60% 5.67% 4.13% 5.28% 5.11% 3.95% -
ROE 6.36% 7.19% 7.73% 5.81% 7.23% 7.05% 5.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 356.18 367.05 397.70 404.91 394.29 387.79 355.58 0.11%
EPS 18.50 20.57 22.57 16.74 20.83 19.82 14.06 20.09%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 2.91 2.86 2.92 2.88 2.88 2.81 2.74 4.09%
Adjusted Per Share Value based on latest NOSH - 66,208
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 76.21 78.55 85.15 86.59 85.20 83.77 75.63 0.51%
EPS 3.96 4.40 4.83 3.58 4.50 4.28 2.99 20.62%
DPS 0.00 0.00 0.00 1.06 1.06 1.06 1.06 -
NAPS 0.6227 0.6121 0.6252 0.6159 0.6223 0.6071 0.5828 4.51%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.05 0.59 0.60 0.69 0.95 0.78 1.10 -
P/RPS 0.29 0.16 0.15 0.17 0.24 0.20 0.31 -4.35%
P/EPS 5.67 2.87 2.66 4.12 4.56 3.94 7.83 -19.37%
EY 17.62 34.86 37.61 24.26 21.92 25.41 12.78 23.89%
DY 0.00 0.00 0.00 7.25 5.26 6.41 4.55 -
P/NAPS 0.36 0.21 0.21 0.24 0.33 0.28 0.40 -6.78%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 25/05/09 27/02/09 24/11/08 25/08/08 26/05/08 26/02/08 -
Price 0.90 0.94 0.58 0.78 0.89 0.90 0.93 -
P/RPS 0.25 0.26 0.15 0.19 0.23 0.23 0.26 -2.58%
P/EPS 4.86 4.57 2.57 4.66 4.27 4.54 6.62 -18.63%
EY 20.56 21.88 38.91 21.46 23.40 22.02 15.11 22.81%
DY 0.00 0.00 0.00 6.41 5.62 5.56 5.38 -
P/NAPS 0.31 0.33 0.20 0.27 0.31 0.32 0.34 -5.97%

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