[BDB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 38.56%
YoY- -46.0%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 195,444 170,464 252,196 151,360 141,100 177,956 128,368 7.25%
PBT 12,648 23,168 31,272 8,284 14,620 18,660 15,744 -3.58%
Tax -5,388 -6,240 -9,012 -2,028 -3,028 -7,692 -5,328 0.18%
NP 7,260 16,928 22,260 6,256 11,592 10,968 10,416 -5.83%
-
NP to SH 7,268 16,936 22,260 6,260 11,592 10,968 10,416 -5.81%
-
Tax Rate 42.60% 26.93% 28.82% 24.48% 20.71% 41.22% 33.84% -
Total Cost 188,184 153,536 229,936 145,104 129,508 166,988 117,952 8.09%
-
Net Worth 200,267 189,502 187,952 167,511 165,976 158,192 145,384 5.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 18,455 10,312 -
Div Payout % - - - - - 168.27% 99.01% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 200,267 189,502 187,952 167,511 165,976 158,192 145,384 5.48%
NOSH 66,313 66,259 66,887 65,949 65,863 65,913 64,615 0.43%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.71% 9.93% 8.83% 4.13% 8.22% 6.16% 8.11% -
ROE 3.63% 8.94% 11.84% 3.74% 6.98% 6.93% 7.16% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 294.73 257.27 377.05 229.51 214.23 269.98 198.66 6.79%
EPS 10.96 25.56 33.64 9.48 17.60 16.64 16.12 -6.22%
DPS 0.00 0.00 0.00 0.00 0.00 28.00 15.96 -
NAPS 3.02 2.86 2.81 2.54 2.52 2.40 2.25 5.02%
Adjusted Per Share Value based on latest NOSH - 65,949
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 64.32 56.10 83.00 49.81 46.44 58.57 42.25 7.25%
EPS 2.39 5.57 7.33 2.06 3.81 3.61 3.43 -5.84%
DPS 0.00 0.00 0.00 0.00 0.00 6.07 3.39 -
NAPS 0.6591 0.6237 0.6186 0.5513 0.5462 0.5206 0.4785 5.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.02 0.59 0.78 1.00 0.82 1.12 1.48 -
P/RPS 0.35 0.23 0.21 0.44 0.38 0.41 0.74 -11.72%
P/EPS 9.31 2.31 2.34 10.54 4.66 6.73 9.18 0.23%
EY 10.75 43.32 42.67 9.49 21.46 14.86 10.89 -0.21%
DY 0.00 0.00 0.00 0.00 0.00 25.00 10.78 -
P/NAPS 0.34 0.21 0.28 0.39 0.33 0.47 0.66 -10.46%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 25/05/09 26/05/08 28/05/07 30/05/06 26/05/05 25/05/04 -
Price 0.94 0.94 0.90 0.98 0.83 1.02 1.24 -
P/RPS 0.32 0.37 0.24 0.43 0.39 0.38 0.62 -10.43%
P/EPS 8.58 3.68 2.70 10.32 4.72 6.13 7.69 1.84%
EY 11.66 27.19 36.98 9.69 21.20 16.31 13.00 -1.79%
DY 0.00 0.00 0.00 0.00 0.00 27.45 12.87 -
P/NAPS 0.31 0.33 0.32 0.39 0.33 0.42 0.55 -9.10%

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