[BDB] YoY 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- -21.84%
YoY- -6.07%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 85,558 70,360 37,065 51,785 71,106 66,820 33,710 16.77%
PBT 7,606 8,255 2,766 3,545 3,940 6,178 1,227 35.49%
Tax -2,159 -2,415 -657 -1,103 -1,337 -723 -343 35.84%
NP 5,447 5,840 2,109 2,442 2,603 5,455 884 35.36%
-
NP to SH 5,452 5,842 2,110 2,444 2,602 5,454 882 35.43%
-
Tax Rate 28.39% 29.25% 23.75% 31.11% 33.93% 11.70% 27.95% -
Total Cost 80,111 64,520 34,956 49,343 68,503 61,365 32,826 16.01%
-
Net Worth 246,360 223,627 209,672 192,738 190,680 181,766 176,399 5.71%
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 246,360 223,627 209,672 192,738 190,680 181,766 176,399 5.71%
NOSH 72,887 72,842 66,352 66,233 66,208 66,096 65,820 1.71%
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 6.37% 8.30% 5.69% 4.72% 3.66% 8.16% 2.62% -
ROE 2.21% 2.61% 1.01% 1.27% 1.36% 3.00% 0.50% -
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 117.38 96.59 55.86 78.19 107.40 101.09 51.21 14.81%
EPS 7.48 8.02 3.18 3.69 3.93 8.25 1.34 33.15%
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 28.16 23.16 12.20 17.04 23.40 21.99 11.09 16.78%
EPS 1.79 1.92 0.69 0.80 0.86 1.79 0.29 35.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8108 0.736 0.69 0.6343 0.6275 0.5982 0.5805 5.72%
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 1.19 1.10 1.90 1.28 0.64 1.14 1.64 -5.20%
P/EPS 18.72 13.22 33.33 27.10 17.56 13.94 62.69 -18.22%
EY 5.34 7.57 3.00 3.69 5.70 7.18 1.60 22.22%
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 1.18 1.13 2.00 1.23 0.73 1.04 1.68 -5.71%
P/EPS 18.45 13.59 35.22 26.02 19.85 12.72 64.18 -18.74%
EY 5.42 7.36 2.84 3.84 5.04 7.86 1.56 23.04%
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