[BDB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 40.97%
YoY- -30.38%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 253,746 297,028 144,306 165,354 185,194 239,842 181,990 5.69%
PBT 28,558 35,572 16,892 14,746 19,878 27,246 15,388 10.84%
Tax -7,184 -9,080 -4,162 -4,506 -5,158 -7,122 -4,630 7.58%
NP 21,374 26,492 12,730 10,240 14,720 20,124 10,758 12.11%
-
NP to SH 21,376 26,500 12,726 10,246 14,716 20,122 10,748 12.12%
-
Tax Rate 25.16% 25.53% 24.64% 30.56% 25.95% 26.14% 30.09% -
Total Cost 232,372 270,536 131,576 155,114 170,474 219,718 171,232 5.21%
-
Net Worth 259,919 244,749 222,049 203,199 192,725 190,629 179,353 6.37%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 259,919 244,749 222,049 203,199 192,725 190,629 179,353 6.37%
NOSH 72,806 72,842 72,803 66,188 66,228 66,190 65,938 1.66%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.42% 8.92% 8.82% 6.19% 7.95% 8.39% 5.91% -
ROE 8.22% 10.83% 5.73% 5.04% 7.64% 10.56% 5.99% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 348.52 407.77 198.21 249.82 279.63 362.35 276.00 3.96%
EPS 29.36 36.38 17.48 15.48 22.22 30.40 16.30 10.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.36 3.05 3.07 2.91 2.88 2.72 4.63%
Adjusted Per Share Value based on latest NOSH - 66,313
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 83.51 97.75 47.49 54.42 60.95 78.93 59.89 5.69%
EPS 7.03 8.72 4.19 3.37 4.84 6.62 3.54 12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8554 0.8055 0.7308 0.6687 0.6343 0.6274 0.5903 6.37%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.61 1.25 1.16 0.95 1.05 0.95 1.00 -
P/RPS 0.46 0.31 0.59 0.38 0.38 0.26 0.36 4.16%
P/EPS 5.48 3.44 6.64 6.14 4.73 3.13 6.13 -1.84%
EY 18.24 29.10 15.07 16.29 21.16 32.00 16.30 1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.38 0.31 0.36 0.33 0.37 3.31%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 07/08/12 25/07/11 26/07/10 17/08/09 25/08/08 27/08/07 -
Price 1.63 1.46 1.19 0.95 0.90 0.89 1.18 -
P/RPS 0.47 0.36 0.60 0.38 0.32 0.25 0.43 1.49%
P/EPS 5.55 4.01 6.81 6.14 4.05 2.93 7.24 -4.32%
EY 18.01 24.92 14.69 16.29 24.69 34.16 13.81 4.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.39 0.31 0.31 0.31 0.43 1.12%

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