[BDB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 101.49%
YoY- 61.52%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 119,742 144,382 191,026 157,815 106,875 133,759 113,024 0.96%
PBT 10,139 13,484 17,562 13,872 8,618 14,437 12,400 -3.29%
Tax -2,911 -3,682 -4,897 -3,037 -1,911 -5,150 -3,361 -2.36%
NP 7,228 9,802 12,665 10,835 6,707 9,287 9,039 -3.65%
-
NP to SH 7,233 9,802 12,662 10,828 6,704 9,287 9,039 -3.64%
-
Tax Rate 28.71% 27.31% 27.88% 21.89% 22.17% 35.67% 27.10% -
Total Cost 112,514 134,580 178,361 146,980 100,168 124,472 103,985 1.32%
-
Net Worth 209,306 192,598 190,625 181,345 176,663 161,484 150,122 5.69%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,306 192,598 190,625 181,345 176,663 161,484 150,122 5.69%
NOSH 66,236 66,185 66,189 65,943 65,919 65,911 65,270 0.24%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.04% 6.79% 6.63% 6.87% 6.28% 6.94% 8.00% -
ROE 3.46% 5.09% 6.64% 5.97% 3.79% 5.75% 6.02% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 180.78 218.15 288.61 239.32 162.13 202.94 173.16 0.71%
EPS 10.92 14.81 19.13 16.42 10.17 14.09 13.85 -3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.91 2.88 2.75 2.68 2.45 2.30 5.43%
Adjusted Per Share Value based on latest NOSH - 66,096
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 38.67 46.63 61.70 50.97 34.52 43.20 36.50 0.96%
EPS 2.34 3.17 4.09 3.50 2.17 3.00 2.92 -3.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.676 0.6221 0.6157 0.5857 0.5706 0.5216 0.4849 5.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.06 1.00 0.69 1.15 0.84 1.02 1.22 -
P/RPS 0.59 0.46 0.24 0.48 0.52 0.50 0.70 -2.80%
P/EPS 9.71 6.75 3.61 7.00 8.26 7.24 8.81 1.63%
EY 10.30 14.81 27.72 14.28 12.11 13.81 11.35 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.24 0.42 0.31 0.42 0.53 -7.12%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/10/10 23/11/09 24/11/08 26/11/07 30/11/06 28/12/05 25/11/04 -
Price 1.12 0.96 0.78 1.05 0.86 0.80 1.25 -
P/RPS 0.62 0.44 0.27 0.44 0.53 0.39 0.72 -2.46%
P/EPS 10.26 6.48 4.08 6.39 8.46 5.68 9.03 2.15%
EY 9.75 15.43 24.53 15.64 11.83 17.61 11.08 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.27 0.38 0.32 0.33 0.54 -6.96%

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