[BDB] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 25.04%
YoY- 53.88%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 306,087 268,542 229,726 205,179 171,884 168,116 182,407 41.25%
PBT 37,407 33,106 28,067 26,474 20,985 20,959 19,861 52.56%
Tax -10,978 -9,817 -8,519 -7,844 -6,086 -6,035 -6,258 45.50%
NP 26,429 23,289 19,548 18,630 14,899 14,924 13,603 55.76%
-
NP to SH 26,438 23,294 19,551 18,635 14,903 14,930 13,613 55.72%
-
Tax Rate 29.35% 29.65% 30.35% 29.63% 29.00% 28.79% 31.51% -
Total Cost 279,658 245,253 210,178 186,549 156,985 153,192 168,804 40.05%
-
Net Worth 244,723 238,218 218,599 223,627 222,312 218,651 136,901 47.34%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 244,723 238,218 218,599 223,627 222,312 218,651 136,901 47.34%
NOSH 72,834 72,849 72,866 72,842 72,889 72,883 68,450 4.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.63% 8.67% 8.51% 9.08% 8.67% 8.88% 7.46% -
ROE 10.80% 9.78% 8.94% 8.33% 6.70% 6.83% 9.94% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 420.25 368.63 315.27 281.67 235.81 230.66 266.48 35.52%
EPS 36.30 31.98 26.83 25.58 20.45 20.48 19.89 49.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.27 3.00 3.07 3.05 3.00 2.00 41.36%
Adjusted Per Share Value based on latest NOSH - 72,842
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 100.73 88.38 75.60 67.53 56.57 55.33 60.03 41.25%
EPS 8.70 7.67 6.43 6.13 4.90 4.91 4.48 55.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8054 0.784 0.7194 0.736 0.7316 0.7196 0.4505 47.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.25 1.21 1.17 1.06 1.16 1.13 1.14 -
P/RPS 0.30 0.33 0.37 0.38 0.49 0.49 0.43 -21.35%
P/EPS 3.44 3.78 4.36 4.14 5.67 5.52 5.73 -28.85%
EY 29.04 26.43 22.93 24.13 17.63 18.13 17.45 40.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.39 0.35 0.38 0.38 0.57 -25.05%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 07/08/12 21/05/12 22/02/12 24/10/11 25/07/11 30/05/11 28/02/11 -
Price 1.46 1.23 1.20 1.09 1.19 1.21 1.26 -
P/RPS 0.35 0.33 0.38 0.39 0.50 0.52 0.47 -17.85%
P/EPS 4.02 3.85 4.47 4.26 5.82 5.91 6.34 -26.21%
EY 24.86 26.00 22.36 23.47 17.18 16.93 15.78 35.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.40 0.36 0.39 0.40 0.63 -22.49%

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