[BDB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.4%
YoY- 48.8%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 268,085 263,799 259,378 234,169 190,153 157,043 142,138 52.47%
PBT 20,181 22,419 22,238 16,491 13,157 8,206 6,318 116.43%
Tax -9,100 -8,486 -8,987 -7,241 -2,839 -2,459 -1,439 240.82%
NP 11,081 13,933 13,251 9,250 10,318 5,747 4,879 72.52%
-
NP to SH 11,082 13,934 13,257 9,257 10,331 5,759 4,888 72.32%
-
Tax Rate 45.09% 37.85% 40.41% 43.91% 21.58% 29.97% 22.78% -
Total Cost 257,004 249,866 246,127 224,919 179,835 151,296 137,259 51.74%
-
Net Worth 190,680 192,685 187,952 180,443 181,766 179,341 167,511 8.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,292 3,292 3,292 3,292 - - - -
Div Payout % 29.71% 23.63% 24.84% 35.57% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 190,680 192,685 187,952 180,443 181,766 179,341 167,511 8.99%
NOSH 66,208 66,904 66,887 65,855 66,096 65,934 65,949 0.26%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.13% 5.28% 5.11% 3.95% 5.43% 3.66% 3.43% -
ROE 5.81% 7.23% 7.05% 5.13% 5.68% 3.21% 2.92% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 404.91 394.29 387.79 355.58 287.69 238.18 215.53 52.07%
EPS 16.74 20.83 19.82 14.06 15.63 8.73 7.41 71.91%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.88 2.88 2.81 2.74 2.75 2.72 2.54 8.71%
Adjusted Per Share Value based on latest NOSH - 65,855
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 88.23 86.82 85.36 77.07 62.58 51.68 46.78 52.47%
EPS 3.65 4.59 4.36 3.05 3.40 1.90 1.61 72.31%
DPS 1.08 1.08 1.08 1.08 0.00 0.00 0.00 -
NAPS 0.6275 0.6341 0.6186 0.5938 0.5982 0.5902 0.5513 8.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.69 0.95 0.78 1.10 1.15 1.00 1.00 -
P/RPS 0.17 0.24 0.20 0.31 0.40 0.42 0.46 -48.40%
P/EPS 4.12 4.56 3.94 7.83 7.36 11.45 13.49 -54.55%
EY 24.26 21.92 25.41 12.78 13.59 8.73 7.41 120.01%
DY 7.25 5.26 6.41 4.55 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.28 0.40 0.42 0.37 0.39 -27.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 28/05/07 -
Price 0.78 0.89 0.90 0.93 1.05 1.18 0.98 -
P/RPS 0.19 0.23 0.23 0.26 0.36 0.50 0.45 -43.63%
P/EPS 4.66 4.27 4.54 6.62 6.72 13.51 13.22 -50.00%
EY 21.46 23.40 22.02 15.11 14.89 7.40 7.56 100.09%
DY 6.41 5.62 5.56 5.38 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.32 0.34 0.38 0.43 0.39 -21.68%

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