[BDB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 34.33%
YoY- 61.52%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 159,656 192,509 254,701 210,420 142,500 178,345 150,698 0.96%
PBT 13,518 17,978 23,416 18,496 11,490 19,249 16,533 -3.29%
Tax -3,881 -4,909 -6,529 -4,049 -2,548 -6,866 -4,481 -2.36%
NP 9,637 13,069 16,886 14,446 8,942 12,382 12,052 -3.65%
-
NP to SH 9,644 13,069 16,882 14,437 8,938 12,382 12,052 -3.64%
-
Tax Rate 28.71% 27.31% 27.88% 21.89% 22.18% 35.67% 27.10% -
Total Cost 150,018 179,440 237,814 195,973 133,557 165,962 138,646 1.32%
-
Net Worth 209,306 192,598 190,624 181,345 176,663 161,484 150,122 5.69%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,306 192,598 190,624 181,345 176,663 161,484 150,122 5.69%
NOSH 66,236 66,185 66,189 65,943 65,919 65,911 65,270 0.24%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.04% 6.79% 6.63% 6.87% 6.28% 6.94% 8.00% -
ROE 4.61% 6.79% 8.86% 7.96% 5.06% 7.67% 8.03% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 241.04 290.87 384.81 319.09 216.17 270.58 230.88 0.71%
EPS 14.56 19.75 25.51 21.89 13.56 18.79 18.47 -3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.91 2.88 2.75 2.68 2.45 2.30 5.43%
Adjusted Per Share Value based on latest NOSH - 66,096
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 52.54 63.36 83.82 69.25 46.90 58.69 49.60 0.96%
EPS 3.17 4.30 5.56 4.75 2.94 4.08 3.97 -3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6888 0.6338 0.6274 0.5968 0.5814 0.5315 0.4941 5.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.06 1.00 0.69 1.15 0.84 1.02 1.22 -
P/RPS 0.44 0.34 0.18 0.36 0.39 0.38 0.53 -3.05%
P/EPS 7.28 5.06 2.71 5.25 6.19 5.43 6.61 1.62%
EY 13.74 19.75 36.97 19.04 16.14 18.42 15.13 -1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.24 0.42 0.31 0.42 0.53 -7.12%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/10/10 23/11/09 24/11/08 26/11/07 30/11/06 28/12/05 25/11/04 -
Price 1.12 0.96 0.78 1.05 0.86 0.80 1.25 -
P/RPS 0.46 0.33 0.20 0.33 0.40 0.30 0.54 -2.63%
P/EPS 7.69 4.86 3.06 4.80 6.34 4.26 6.77 2.14%
EY 13.00 20.57 32.70 20.85 15.77 23.48 14.77 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.27 0.38 0.32 0.33 0.54 -6.96%

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