[BDB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -8.9%
YoY- 2.8%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 214,318 216,648 235,969 243,205 263,638 268,085 263,799 -12.89%
PBT 20,816 15,492 15,887 17,545 19,571 20,181 22,419 -4.81%
Tax -6,092 -3,395 -3,629 -3,917 -4,610 -9,100 -8,486 -19.77%
NP 14,724 12,097 12,258 13,628 14,961 11,081 13,933 3.73%
-
NP to SH 14,732 12,101 12,259 13,628 14,959 11,082 13,934 3.77%
-
Tax Rate 29.27% 21.91% 22.84% 22.33% 23.56% 45.09% 37.85% -
Total Cost 199,594 204,551 223,711 229,577 248,677 257,004 249,866 -13.87%
-
Net Worth 132,391 192,738 192,787 189,502 193,566 190,680 192,685 -22.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 3,292 3,292 -
Div Payout % - - - - - 29.71% 23.63% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 132,391 192,738 192,787 189,502 193,566 190,680 192,685 -22.08%
NOSH 66,195 66,233 66,250 66,259 66,289 66,208 66,904 -0.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.87% 5.58% 5.19% 5.60% 5.67% 4.13% 5.28% -
ROE 11.13% 6.28% 6.36% 7.19% 7.73% 5.81% 7.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 323.76 327.10 356.18 367.05 397.70 404.91 394.29 -12.28%
EPS 22.26 18.27 18.50 20.57 22.57 16.74 20.83 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 2.00 2.91 2.91 2.86 2.92 2.88 2.88 -21.52%
Adjusted Per Share Value based on latest NOSH - 66,259
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.53 71.30 77.66 80.04 86.76 88.23 86.82 -12.90%
EPS 4.85 3.98 4.03 4.49 4.92 3.65 4.59 3.73%
DPS 0.00 0.00 0.00 0.00 0.00 1.08 1.08 -
NAPS 0.4357 0.6343 0.6345 0.6237 0.637 0.6275 0.6341 -22.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.98 1.00 1.05 0.59 0.60 0.69 0.95 -
P/RPS 0.30 0.31 0.29 0.16 0.15 0.17 0.24 15.99%
P/EPS 4.40 5.47 5.67 2.87 2.66 4.12 4.56 -2.34%
EY 22.71 18.27 17.62 34.86 37.61 24.26 21.92 2.38%
DY 0.00 0.00 0.00 0.00 0.00 7.25 5.26 -
P/NAPS 0.49 0.34 0.36 0.21 0.21 0.24 0.33 30.05%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 17/08/09 25/05/09 27/02/09 24/11/08 25/08/08 -
Price 0.94 0.96 0.90 0.94 0.58 0.78 0.89 -
P/RPS 0.29 0.29 0.25 0.26 0.15 0.19 0.23 16.66%
P/EPS 4.22 5.25 4.86 4.57 2.57 4.66 4.27 -0.78%
EY 23.68 19.03 20.56 21.88 38.91 21.46 23.40 0.79%
DY 0.00 0.00 0.00 0.00 0.00 6.41 5.62 -
P/NAPS 0.47 0.33 0.31 0.33 0.20 0.27 0.31 31.87%

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