[BDB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 73.78%
YoY- -26.87%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 148,514 72,153 82,677 92,597 119,921 90,995 73,165 12.51%
PBT 17,786 8,446 7,373 9,939 13,623 7,694 7,391 15.74%
Tax -4,540 -2,081 -2,253 -2,579 -3,561 -2,315 -1,545 19.66%
NP 13,246 6,365 5,120 7,360 10,062 5,379 5,846 14.59%
-
NP to SH 13,250 6,363 5,123 7,358 10,061 5,374 5,846 14.59%
-
Tax Rate 25.53% 24.64% 30.56% 25.95% 26.14% 30.09% 20.90% -
Total Cost 135,268 65,788 77,557 85,237 109,859 85,616 67,319 12.32%
-
Net Worth 244,749 222,049 203,199 192,725 190,629 179,353 177,291 5.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 244,749 222,049 203,199 192,725 190,629 179,353 177,291 5.51%
NOSH 72,842 72,803 66,188 66,228 66,190 65,938 65,907 1.67%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.92% 8.82% 6.19% 7.95% 8.39% 5.91% 7.99% -
ROE 5.41% 2.87% 2.52% 3.82% 5.28% 3.00% 3.30% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 203.88 99.11 124.91 139.81 181.17 138.00 111.01 10.65%
EPS 18.19 8.74 7.74 11.11 15.20 8.15 8.87 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.05 3.07 2.91 2.88 2.72 2.69 3.77%
Adjusted Per Share Value based on latest NOSH - 66,250
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 47.97 23.30 26.70 29.91 38.73 29.39 23.63 12.51%
EPS 4.28 2.06 1.65 2.38 3.25 1.74 1.89 14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7905 0.7172 0.6563 0.6225 0.6157 0.5793 0.5726 5.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.25 1.16 0.95 1.05 0.95 1.00 0.86 -
P/RPS 0.61 1.17 0.76 0.75 0.52 0.72 0.77 -3.80%
P/EPS 6.87 13.27 12.27 9.45 6.25 12.27 9.70 -5.58%
EY 14.55 7.53 8.15 10.58 16.00 8.15 10.31 5.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.31 0.36 0.33 0.37 0.32 2.44%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 07/08/12 25/07/11 26/07/10 17/08/09 25/08/08 27/08/07 30/08/06 -
Price 1.46 1.19 0.95 0.90 0.89 1.18 0.86 -
P/RPS 0.72 1.20 0.76 0.64 0.49 0.86 0.77 -1.11%
P/EPS 8.03 13.62 12.27 8.10 5.86 14.48 9.70 -3.09%
EY 12.46 7.34 8.15 12.34 17.08 6.91 10.31 3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.31 0.31 0.31 0.43 0.32 5.04%

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