[BDB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.19%
YoY- -22.59%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 312,096 190,017 159,656 192,509 254,701 210,420 142,500 13.94%
PBT 33,857 22,268 13,518 17,978 23,416 18,496 11,490 19.71%
Tax -8,933 -5,996 -3,881 -4,909 -6,529 -4,049 -2,548 23.23%
NP 24,924 16,272 9,637 13,069 16,886 14,446 8,942 18.61%
-
NP to SH 24,937 16,273 9,644 13,069 16,882 14,437 8,938 18.63%
-
Tax Rate 26.38% 26.93% 28.71% 27.31% 27.88% 21.89% 22.18% -
Total Cost 287,172 173,745 150,018 179,440 237,814 195,973 133,557 13.59%
-
Net Worth 246,264 223,564 209,306 192,598 190,624 181,345 176,663 5.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 246,264 223,564 209,306 192,598 190,624 181,345 176,663 5.68%
NOSH 72,859 72,822 66,236 66,185 66,189 65,943 65,919 1.68%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.99% 8.56% 6.04% 6.79% 6.63% 6.87% 6.28% -
ROE 10.13% 7.28% 4.61% 6.79% 8.86% 7.96% 5.06% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 428.35 260.93 241.04 290.87 384.81 319.09 216.17 12.06%
EPS 34.23 22.35 14.56 19.75 25.51 21.89 13.56 16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.07 3.16 2.91 2.88 2.75 2.68 3.93%
Adjusted Per Share Value based on latest NOSH - 66,233
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 100.80 61.37 51.57 62.18 82.26 67.96 46.02 13.94%
EPS 8.05 5.26 3.11 4.22 5.45 4.66 2.89 18.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7954 0.7221 0.676 0.6221 0.6157 0.5857 0.5706 5.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.40 1.06 1.06 1.00 0.69 1.15 0.84 -
P/RPS 0.33 0.41 0.44 0.34 0.18 0.36 0.39 -2.74%
P/EPS 4.09 4.74 7.28 5.06 2.71 5.25 6.19 -6.66%
EY 24.45 21.08 13.74 19.75 36.97 19.04 16.14 7.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.34 0.34 0.24 0.42 0.31 4.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 24/10/11 26/10/10 23/11/09 24/11/08 26/11/07 30/11/06 -
Price 1.38 1.09 1.12 0.96 0.78 1.05 0.86 -
P/RPS 0.32 0.42 0.46 0.33 0.20 0.33 0.40 -3.64%
P/EPS 4.03 4.88 7.69 4.86 3.06 4.80 6.34 -7.26%
EY 24.80 20.50 13.00 20.57 32.70 20.85 15.77 7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.35 0.33 0.27 0.38 0.32 4.21%

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