[BDB] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 84.41%
YoY- -23.92%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 73,386 34,570 48,861 42,616 63,049 37,840 35,275 12.97%
PBT 9,299 4,260 3,162 5,792 7,818 2,071 3,655 16.82%
Tax -2,422 -1,124 -1,347 -1,560 -2,253 -507 -757 21.36%
NP 6,877 3,136 1,815 4,232 5,565 1,564 2,898 15.47%
-
NP to SH 6,877 3,134 1,817 4,234 5,565 1,565 2,898 15.47%
-
Tax Rate 26.05% 26.38% 42.60% 26.93% 28.82% 24.48% 20.71% -
Total Cost 66,509 31,434 47,046 38,384 57,484 36,276 32,377 12.73%
-
Net Worth 238,218 218,651 200,267 189,502 187,952 167,511 165,976 6.20%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 238,218 218,651 200,267 189,502 187,952 167,511 165,976 6.20%
NOSH 72,849 72,883 66,313 66,259 66,887 65,949 65,863 1.69%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.37% 9.07% 3.71% 9.93% 8.83% 4.13% 8.22% -
ROE 2.89% 1.43% 0.91% 2.23% 2.96% 0.93% 1.75% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 100.74 47.43 73.68 64.32 94.26 57.38 53.56 11.09%
EPS 9.44 4.30 2.74 6.39 8.41 2.37 4.40 13.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.00 3.02 2.86 2.81 2.54 2.52 4.43%
Adjusted Per Share Value based on latest NOSH - 66,259
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 24.15 11.38 16.08 14.03 20.75 12.45 11.61 12.97%
EPS 2.26 1.03 0.60 1.39 1.83 0.52 0.95 15.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.784 0.7196 0.6591 0.6237 0.6186 0.5513 0.5462 6.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.21 1.13 1.02 0.59 0.78 1.00 0.82 -
P/RPS 1.20 2.38 1.38 0.92 0.83 1.74 1.53 -3.96%
P/EPS 12.82 26.28 37.23 9.23 9.37 42.14 18.64 -6.04%
EY 7.80 3.81 2.69 10.83 10.67 2.37 5.37 6.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.34 0.21 0.28 0.39 0.33 1.92%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 30/05/11 24/05/10 25/05/09 26/05/08 28/05/07 30/05/06 -
Price 1.23 1.21 0.94 0.94 0.90 0.98 0.83 -
P/RPS 1.22 2.55 1.28 1.46 0.95 1.71 1.55 -3.90%
P/EPS 13.03 28.14 34.31 14.71 10.82 41.30 18.86 -5.97%
EY 7.67 3.55 2.91 6.80 9.24 2.42 5.30 6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.31 0.33 0.32 0.39 0.33 2.37%

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