[BDB] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 4.92%
YoY- 43.62%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 321,285 306,087 268,542 229,726 205,179 171,884 168,116 53.81%
PBT 36,758 37,407 33,106 28,067 26,474 20,985 20,959 45.28%
Tax -10,722 -10,978 -9,817 -8,519 -7,844 -6,086 -6,035 46.53%
NP 26,036 26,429 23,289 19,548 18,630 14,899 14,924 44.77%
-
NP to SH 26,048 26,438 23,294 19,551 18,635 14,903 14,930 44.77%
-
Tax Rate 29.17% 29.35% 29.65% 30.35% 29.63% 29.00% 28.79% -
Total Cost 295,249 279,658 245,253 210,178 186,549 156,985 153,192 54.68%
-
Net Worth 246,360 244,723 238,218 218,599 223,627 222,312 218,651 8.25%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 246,360 244,723 238,218 218,599 223,627 222,312 218,651 8.25%
NOSH 72,887 72,834 72,849 72,866 72,842 72,889 72,883 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.10% 8.63% 8.67% 8.51% 9.08% 8.67% 8.88% -
ROE 10.57% 10.80% 9.78% 8.94% 8.33% 6.70% 6.83% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 440.79 420.25 368.63 315.27 281.67 235.81 230.66 53.81%
EPS 35.74 36.30 31.98 26.83 25.58 20.45 20.48 44.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.36 3.27 3.00 3.07 3.05 3.00 8.25%
Adjusted Per Share Value based on latest NOSH - 72,866
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 105.74 100.73 88.38 75.60 67.53 56.57 55.33 53.81%
EPS 8.57 8.70 7.67 6.43 6.13 4.90 4.91 44.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8108 0.8054 0.784 0.7194 0.736 0.7316 0.7196 8.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.40 1.25 1.21 1.17 1.06 1.16 1.13 -
P/RPS 0.32 0.30 0.33 0.37 0.38 0.49 0.49 -24.66%
P/EPS 3.92 3.44 3.78 4.36 4.14 5.67 5.52 -20.35%
EY 25.53 29.04 26.43 22.93 24.13 17.63 18.13 25.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.37 0.39 0.35 0.38 0.38 5.18%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 07/08/12 21/05/12 22/02/12 24/10/11 25/07/11 30/05/11 -
Price 1.38 1.46 1.23 1.20 1.09 1.19 1.21 -
P/RPS 0.31 0.35 0.33 0.38 0.39 0.50 0.52 -29.09%
P/EPS 3.86 4.02 3.85 4.47 4.26 5.82 5.91 -24.66%
EY 25.90 24.86 26.00 22.36 23.47 17.18 16.93 32.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.38 0.40 0.36 0.39 0.40 1.65%

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