[BDB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 71.69%
YoY- -8.07%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 165,354 185,194 239,842 181,990 146,330 182,198 138,278 3.02%
PBT 14,746 19,878 27,246 15,388 14,782 21,106 15,100 -0.39%
Tax -4,506 -5,158 -7,122 -4,630 -3,090 -7,416 -5,246 -2.50%
NP 10,240 14,720 20,124 10,758 11,692 13,690 9,854 0.64%
-
NP to SH 10,246 14,716 20,122 10,748 11,692 13,690 9,854 0.65%
-
Tax Rate 30.56% 25.95% 26.14% 30.09% 20.90% 35.14% 34.74% -
Total Cost 155,114 170,474 219,718 171,232 134,638 168,508 128,424 3.19%
-
Net Worth 203,199 192,725 190,629 179,353 177,291 162,066 148,004 5.42%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - 9,776 -
Div Payout % - - - - - - 99.21% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 203,199 192,725 190,629 179,353 177,291 162,066 148,004 5.42%
NOSH 66,188 66,228 66,190 65,938 65,907 65,880 64,914 0.32%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.19% 7.95% 8.39% 5.91% 7.99% 7.51% 7.13% -
ROE 5.04% 7.64% 10.56% 5.99% 6.59% 8.45% 6.66% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 249.82 279.63 362.35 276.00 222.02 276.56 213.02 2.69%
EPS 15.48 22.22 30.40 16.30 17.74 20.78 15.18 0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.06 -
NAPS 3.07 2.91 2.88 2.72 2.69 2.46 2.28 5.08%
Adjusted Per Share Value based on latest NOSH - 65,934
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 54.42 60.95 78.93 59.89 48.16 59.96 45.51 3.02%
EPS 3.37 4.84 6.62 3.54 3.85 4.51 3.24 0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.22 -
NAPS 0.6687 0.6343 0.6274 0.5903 0.5835 0.5334 0.4871 5.42%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.95 1.05 0.95 1.00 0.86 1.16 1.23 -
P/RPS 0.38 0.38 0.26 0.36 0.39 0.42 0.58 -6.80%
P/EPS 6.14 4.73 3.13 6.13 4.85 5.58 8.10 -4.51%
EY 16.29 21.16 32.00 16.30 20.63 17.91 12.34 4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.24 -
P/NAPS 0.31 0.36 0.33 0.37 0.32 0.47 0.54 -8.83%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/07/10 17/08/09 25/08/08 27/08/07 30/08/06 10/08/05 24/08/04 -
Price 0.95 0.90 0.89 1.18 0.86 1.12 1.19 -
P/RPS 0.38 0.32 0.25 0.43 0.39 0.40 0.56 -6.25%
P/EPS 6.14 4.05 2.93 7.24 4.85 5.39 7.84 -3.98%
EY 16.29 24.69 34.16 13.81 20.63 18.55 12.76 4.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.66 -
P/NAPS 0.31 0.31 0.31 0.43 0.32 0.46 0.52 -8.25%

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