[BDB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -13.11%
YoY- -26.87%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 297,028 144,306 165,354 185,194 239,842 181,990 146,330 12.51%
PBT 35,572 16,892 14,746 19,878 27,246 15,388 14,782 15.74%
Tax -9,080 -4,162 -4,506 -5,158 -7,122 -4,630 -3,090 19.66%
NP 26,492 12,730 10,240 14,720 20,124 10,758 11,692 14.59%
-
NP to SH 26,500 12,726 10,246 14,716 20,122 10,748 11,692 14.59%
-
Tax Rate 25.53% 24.64% 30.56% 25.95% 26.14% 30.09% 20.90% -
Total Cost 270,536 131,576 155,114 170,474 219,718 171,232 134,638 12.32%
-
Net Worth 244,749 222,049 203,199 192,725 190,629 179,353 177,291 5.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 244,749 222,049 203,199 192,725 190,629 179,353 177,291 5.51%
NOSH 72,842 72,803 66,188 66,228 66,190 65,938 65,907 1.67%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.92% 8.82% 6.19% 7.95% 8.39% 5.91% 7.99% -
ROE 10.83% 5.73% 5.04% 7.64% 10.56% 5.99% 6.59% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 407.77 198.21 249.82 279.63 362.35 276.00 222.02 10.65%
EPS 36.38 17.48 15.48 22.22 30.40 16.30 17.74 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.05 3.07 2.91 2.88 2.72 2.69 3.77%
Adjusted Per Share Value based on latest NOSH - 66,250
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 97.75 47.49 54.42 60.95 78.93 59.89 48.16 12.51%
EPS 8.72 4.19 3.37 4.84 6.62 3.54 3.85 14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8055 0.7308 0.6687 0.6343 0.6274 0.5903 0.5835 5.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.25 1.16 0.95 1.05 0.95 1.00 0.86 -
P/RPS 0.31 0.59 0.38 0.38 0.26 0.36 0.39 -3.75%
P/EPS 3.44 6.64 6.14 4.73 3.13 6.13 4.85 -5.55%
EY 29.10 15.07 16.29 21.16 32.00 16.30 20.63 5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.31 0.36 0.33 0.37 0.32 2.44%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 07/08/12 25/07/11 26/07/10 17/08/09 25/08/08 27/08/07 30/08/06 -
Price 1.46 1.19 0.95 0.90 0.89 1.18 0.86 -
P/RPS 0.36 0.60 0.38 0.32 0.25 0.43 0.39 -1.32%
P/EPS 4.01 6.81 6.14 4.05 2.93 7.24 4.85 -3.11%
EY 24.92 14.69 16.29 24.69 34.16 13.81 20.63 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.31 0.31 0.31 0.43 0.32 5.04%

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