[BDB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 101.6%
YoY- 114.59%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 77,837 87,213 62,666 69,936 72,266 76,713 32,697 15.53%
PBT 4,707 11,366 9,773 7,332 2,008 2,618 -716 -
Tax -1,720 -4,023 -3,348 -2,409 288 -4,202 200 -
NP 2,987 7,343 6,425 4,923 2,296 -1,584 -516 -
-
NP to SH 2,990 7,346 6,430 4,927 2,296 -1,581 -507 -
-
Tax Rate 36.54% 35.40% 34.26% 32.86% -14.34% 160.50% - -
Total Cost 74,850 79,870 56,241 65,013 69,970 78,297 33,213 14.48%
-
Net Worth 218,367 218,599 136,901 132,391 193,566 180,443 165,709 4.70%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 3,292 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 218,367 218,599 136,901 132,391 193,566 180,443 165,709 4.70%
NOSH 72,789 72,866 68,450 66,195 66,289 65,855 65,757 1.70%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.84% 8.42% 10.25% 7.04% 3.18% -2.06% -1.58% -
ROE 1.37% 3.36% 4.70% 3.72% 1.19% -0.88% -0.31% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 106.93 119.69 91.55 105.65 109.02 116.49 49.72 13.59%
EPS 4.10 10.08 7.83 7.44 3.47 -2.41 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.00 3.00 2.00 2.00 2.92 2.74 2.52 2.94%
Adjusted Per Share Value based on latest NOSH - 66,195
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.14 28.17 20.24 22.59 23.34 24.78 10.56 15.53%
EPS 0.97 2.37 2.08 1.59 0.74 -0.51 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
NAPS 0.7053 0.706 0.4422 0.4276 0.6252 0.5828 0.5352 4.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.30 1.17 1.14 0.98 0.60 1.10 0.90 -
P/RPS 1.22 0.98 1.25 0.93 0.55 0.94 1.81 -6.35%
P/EPS 31.65 11.61 12.14 13.17 17.32 -45.82 -116.73 -
EY 3.16 8.62 8.24 7.59 5.77 -2.18 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.43 0.39 0.57 0.49 0.21 0.40 0.36 3.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 22/02/12 28/02/11 25/02/10 27/02/09 26/02/08 26/02/07 -
Price 1.27 1.20 1.26 0.94 0.58 0.93 1.04 -
P/RPS 1.19 1.00 1.38 0.89 0.53 0.80 2.09 -8.95%
P/EPS 30.92 11.90 13.41 12.63 16.75 -38.74 -134.89 -
EY 3.23 8.40 7.46 7.92 5.97 -2.58 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.42 0.40 0.63 0.47 0.20 0.34 0.41 0.40%

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