[BDB] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.41%
YoY- -7.6%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 205,179 171,884 168,116 182,407 189,677 204,397 220,563 -4.70%
PBT 26,474 20,985 20,959 19,861 17,420 18,199 18,186 28.41%
Tax -7,844 -6,086 -6,035 -6,258 -5,319 -5,765 -5,879 21.17%
NP 18,630 14,899 14,924 13,603 12,101 12,434 12,307 31.80%
-
NP to SH 18,635 14,903 14,930 13,613 12,110 12,444 12,315 31.77%
-
Tax Rate 29.63% 29.00% 28.79% 31.51% 30.53% 31.68% 32.33% -
Total Cost 186,549 156,985 153,192 168,804 177,576 191,963 208,256 -7.06%
-
Net Worth 223,627 222,312 218,651 136,901 209,672 203,582 200,267 7.62%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 223,627 222,312 218,651 136,901 209,672 203,582 200,267 7.62%
NOSH 72,842 72,889 72,883 68,450 66,352 66,313 66,313 6.45%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.08% 8.67% 8.88% 7.46% 6.38% 6.08% 5.58% -
ROE 8.33% 6.70% 6.83% 9.94% 5.78% 6.11% 6.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 281.67 235.81 230.66 266.48 285.86 308.23 332.60 -10.47%
EPS 25.58 20.45 20.48 19.89 18.25 18.77 18.57 23.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.05 3.00 2.00 3.16 3.07 3.02 1.09%
Adjusted Per Share Value based on latest NOSH - 68,450
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.27 55.52 54.30 58.91 61.26 66.02 71.24 -4.70%
EPS 6.02 4.81 4.82 4.40 3.91 4.02 3.98 31.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7223 0.718 0.7062 0.4422 0.6772 0.6575 0.6468 7.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.06 1.16 1.13 1.14 1.06 0.95 1.02 -
P/RPS 0.38 0.49 0.49 0.43 0.37 0.31 0.31 14.52%
P/EPS 4.14 5.67 5.52 5.73 5.81 5.06 5.49 -17.13%
EY 24.13 17.63 18.13 17.45 17.22 19.75 18.21 20.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.57 0.34 0.31 0.34 1.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/10/11 25/07/11 30/05/11 28/02/11 26/10/10 26/07/10 24/05/10 -
Price 1.09 1.19 1.21 1.26 1.12 0.95 0.94 -
P/RPS 0.39 0.50 0.52 0.47 0.39 0.31 0.28 24.69%
P/EPS 4.26 5.82 5.91 6.34 6.14 5.06 5.06 -10.83%
EY 23.47 17.18 16.93 15.78 16.30 19.75 19.76 12.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.63 0.35 0.31 0.31 10.47%

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