[BDB] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 204.74%
YoY- 30.51%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 91,853 77,837 87,213 62,666 69,936 72,266 76,713 3.04%
PBT 4,569 4,707 11,366 9,773 7,332 2,008 2,618 9.71%
Tax -1,875 -1,720 -4,023 -3,348 -2,409 288 -4,202 -12.57%
NP 2,694 2,987 7,343 6,425 4,923 2,296 -1,584 -
-
NP to SH 2,697 2,990 7,346 6,430 4,927 2,296 -1,581 -
-
Tax Rate 41.04% 36.54% 35.40% 34.26% 32.86% -14.34% 160.50% -
Total Cost 89,159 74,850 79,870 56,241 65,013 69,970 78,297 2.18%
-
Net Worth 265,326 218,367 218,599 136,901 132,391 193,566 180,443 6.63%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 3,292 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 265,326 218,367 218,599 136,901 132,391 193,566 180,443 6.63%
NOSH 72,891 72,789 72,866 68,450 66,195 66,289 65,855 1.70%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.93% 3.84% 8.42% 10.25% 7.04% 3.18% -2.06% -
ROE 1.02% 1.37% 3.36% 4.70% 3.72% 1.19% -0.88% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 126.01 106.93 119.69 91.55 105.65 109.02 116.49 1.31%
EPS 3.70 4.10 10.08 7.83 7.44 3.47 -2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 3.64 3.00 3.00 2.00 2.00 2.92 2.74 4.84%
Adjusted Per Share Value based on latest NOSH - 68,450
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 30.23 25.62 28.70 20.62 23.02 23.78 25.25 3.04%
EPS 0.89 0.98 2.42 2.12 1.62 0.76 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
NAPS 0.8732 0.7187 0.7194 0.4505 0.4357 0.637 0.5938 6.63%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.70 1.30 1.17 1.14 0.98 0.60 1.10 -
P/RPS 1.35 1.22 0.98 1.25 0.93 0.55 0.94 6.21%
P/EPS 45.95 31.65 11.61 12.14 13.17 17.32 -45.82 -
EY 2.18 3.16 8.62 8.24 7.59 5.77 -2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 0.47 0.43 0.39 0.57 0.49 0.21 0.40 2.72%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 22/02/12 28/02/11 25/02/10 27/02/09 26/02/08 -
Price 1.82 1.27 1.20 1.26 0.94 0.58 0.93 -
P/RPS 1.44 1.19 1.00 1.38 0.89 0.53 0.80 10.28%
P/EPS 49.19 30.92 11.90 13.41 12.63 16.75 -38.74 -
EY 2.03 3.23 8.40 7.46 7.92 5.97 -2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.38 -
P/NAPS 0.50 0.42 0.40 0.63 0.47 0.20 0.34 6.63%

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