[BDB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -50.66%
YoY- -57.09%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 304,592 293,544 138,280 195,444 170,464 252,196 151,360 12.34%
PBT 37,340 37,196 17,040 12,648 23,168 31,272 8,284 28.49%
Tax -9,444 -9,688 -4,496 -5,388 -6,240 -9,012 -2,028 29.19%
NP 27,896 27,508 12,544 7,260 16,928 22,260 6,256 28.26%
-
NP to SH 27,900 27,508 12,536 7,268 16,936 22,260 6,260 28.25%
-
Tax Rate 25.29% 26.05% 26.38% 42.60% 26.93% 28.82% 24.48% -
Total Cost 276,696 266,036 125,736 188,184 153,536 229,936 145,104 11.34%
-
Net Worth 256,283 238,218 218,651 200,267 189,502 187,952 167,511 7.33%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 256,283 238,218 218,651 200,267 189,502 187,952 167,511 7.33%
NOSH 72,807 72,849 72,883 66,313 66,259 66,887 65,949 1.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.16% 9.37% 9.07% 3.71% 9.93% 8.83% 4.13% -
ROE 10.89% 11.55% 5.73% 3.63% 8.94% 11.84% 3.74% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 418.35 402.95 189.73 294.73 257.27 377.05 229.51 10.51%
EPS 38.32 37.76 17.20 10.96 25.56 33.64 9.48 26.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.27 3.00 3.02 2.86 2.81 2.54 5.58%
Adjusted Per Share Value based on latest NOSH - 66,313
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 100.24 96.61 45.51 64.32 56.10 83.00 49.81 12.35%
EPS 9.18 9.05 4.13 2.39 5.57 7.33 2.06 28.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8434 0.784 0.7196 0.6591 0.6237 0.6186 0.5513 7.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.30 1.21 1.13 1.02 0.59 0.78 1.00 -
P/RPS 0.31 0.30 0.60 0.35 0.23 0.21 0.44 -5.66%
P/EPS 3.39 3.20 6.57 9.31 2.31 2.34 10.54 -17.21%
EY 29.48 31.21 15.22 10.75 43.32 42.67 9.49 20.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.34 0.21 0.28 0.39 -0.87%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 21/05/12 30/05/11 24/05/10 25/05/09 26/05/08 28/05/07 -
Price 1.70 1.23 1.21 0.94 0.94 0.90 0.98 -
P/RPS 0.41 0.31 0.64 0.32 0.37 0.24 0.43 -0.78%
P/EPS 4.44 3.26 7.03 8.58 3.68 2.70 10.32 -13.10%
EY 22.54 30.70 14.21 11.66 27.19 36.98 9.69 15.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.40 0.31 0.33 0.32 0.39 3.51%

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