[BDB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 13.19%
YoY- -23.92%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 293,544 138,280 195,444 170,464 252,196 151,360 141,100 12.97%
PBT 37,196 17,040 12,648 23,168 31,272 8,284 14,620 16.82%
Tax -9,688 -4,496 -5,388 -6,240 -9,012 -2,028 -3,028 21.36%
NP 27,508 12,544 7,260 16,928 22,260 6,256 11,592 15.47%
-
NP to SH 27,508 12,536 7,268 16,936 22,260 6,260 11,592 15.47%
-
Tax Rate 26.05% 26.38% 42.60% 26.93% 28.82% 24.48% 20.71% -
Total Cost 266,036 125,736 188,184 153,536 229,936 145,104 129,508 12.73%
-
Net Worth 238,218 218,651 200,267 189,502 187,952 167,511 165,976 6.20%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 238,218 218,651 200,267 189,502 187,952 167,511 165,976 6.20%
NOSH 72,849 72,883 66,313 66,259 66,887 65,949 65,863 1.69%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.37% 9.07% 3.71% 9.93% 8.83% 4.13% 8.22% -
ROE 11.55% 5.73% 3.63% 8.94% 11.84% 3.74% 6.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 402.95 189.73 294.73 257.27 377.05 229.51 214.23 11.09%
EPS 37.76 17.20 10.96 25.56 33.64 9.48 17.60 13.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.00 3.02 2.86 2.81 2.54 2.52 4.43%
Adjusted Per Share Value based on latest NOSH - 66,259
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 96.61 45.51 64.32 56.10 83.00 49.81 46.44 12.97%
EPS 9.05 4.13 2.39 5.57 7.33 2.06 3.81 15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.784 0.7196 0.6591 0.6237 0.6186 0.5513 0.5462 6.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.21 1.13 1.02 0.59 0.78 1.00 0.82 -
P/RPS 0.30 0.60 0.35 0.23 0.21 0.44 0.38 -3.85%
P/EPS 3.20 6.57 9.31 2.31 2.34 10.54 4.66 -6.06%
EY 31.21 15.22 10.75 43.32 42.67 9.49 21.46 6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.34 0.21 0.28 0.39 0.33 1.92%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 30/05/11 24/05/10 25/05/09 26/05/08 28/05/07 30/05/06 -
Price 1.23 1.21 0.94 0.94 0.90 0.98 0.83 -
P/RPS 0.31 0.64 0.32 0.37 0.24 0.43 0.39 -3.75%
P/EPS 3.26 7.03 8.58 3.68 2.70 10.32 4.72 -5.97%
EY 30.70 14.21 11.66 27.19 36.98 9.69 21.20 6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.31 0.33 0.32 0.39 0.33 2.37%

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