[BDB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.22%
YoY- -22.59%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 234,072 142,513 119,742 144,382 191,026 157,815 106,875 13.94%
PBT 25,393 16,701 10,139 13,484 17,562 13,872 8,618 19.71%
Tax -6,700 -4,497 -2,911 -3,682 -4,897 -3,037 -1,911 23.23%
NP 18,693 12,204 7,228 9,802 12,665 10,835 6,707 18.61%
-
NP to SH 18,703 12,205 7,233 9,802 12,662 10,828 6,704 18.63%
-
Tax Rate 26.39% 26.93% 28.71% 27.31% 27.88% 21.89% 22.17% -
Total Cost 215,379 130,309 112,514 134,580 178,361 146,980 100,168 13.59%
-
Net Worth 246,264 223,564 209,306 192,598 190,625 181,345 176,663 5.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 246,264 223,564 209,306 192,598 190,625 181,345 176,663 5.68%
NOSH 72,859 72,822 66,236 66,185 66,189 65,943 65,919 1.68%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.99% 8.56% 6.04% 6.79% 6.63% 6.87% 6.28% -
ROE 7.59% 5.46% 3.46% 5.09% 6.64% 5.97% 3.79% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 321.27 195.70 180.78 218.15 288.61 239.32 162.13 12.06%
EPS 25.67 16.76 10.92 14.81 19.13 16.42 10.17 16.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.07 3.16 2.91 2.88 2.75 2.68 3.93%
Adjusted Per Share Value based on latest NOSH - 66,233
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 77.03 46.90 39.41 47.52 62.87 51.94 35.17 13.94%
EPS 6.16 4.02 2.38 3.23 4.17 3.56 2.21 18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8105 0.7358 0.6888 0.6338 0.6274 0.5968 0.5814 5.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.40 1.06 1.06 1.00 0.69 1.15 0.84 -
P/RPS 0.44 0.54 0.59 0.46 0.24 0.48 0.52 -2.74%
P/EPS 5.45 6.32 9.71 6.75 3.61 7.00 8.26 -6.68%
EY 18.34 15.81 10.30 14.81 27.72 14.28 12.11 7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.34 0.34 0.24 0.42 0.31 4.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 24/10/11 26/10/10 23/11/09 24/11/08 26/11/07 30/11/06 -
Price 1.38 1.09 1.12 0.96 0.78 1.05 0.86 -
P/RPS 0.43 0.56 0.62 0.44 0.27 0.44 0.53 -3.42%
P/EPS 5.38 6.50 10.26 6.48 4.08 6.39 8.46 -7.26%
EY 18.60 15.38 9.75 15.43 24.53 15.64 11.83 7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.35 0.33 0.27 0.38 0.32 4.21%

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