[BDB] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 17.82%
YoY- -35.9%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 204,397 235,969 263,799 157,043 169,220 179,363 160,932 4.06%
PBT 18,199 15,887 22,419 8,206 12,553 20,394 17,237 0.90%
Tax -5,765 -3,629 -8,486 -2,459 -3,570 -5,594 -6,793 -2.69%
NP 12,434 12,258 13,933 5,747 8,983 14,800 10,444 2.94%
-
NP to SH 12,444 12,259 13,934 5,759 8,984 14,800 10,444 2.96%
-
Tax Rate 31.68% 22.84% 37.85% 29.97% 28.44% 27.43% 39.41% -
Total Cost 191,963 223,711 249,866 151,296 160,237 164,563 150,488 4.13%
-
Net Worth 203,582 192,787 192,685 179,341 177,407 162,012 145,907 5.70%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 3,292 - 3,261 - 13,177 -
Div Payout % - - 23.63% - 36.31% - 126.18% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 203,582 192,787 192,685 179,341 177,407 162,012 145,907 5.70%
NOSH 66,313 66,250 66,904 65,934 65,950 65,858 63,994 0.59%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.08% 5.19% 5.28% 3.66% 5.31% 8.25% 6.49% -
ROE 6.11% 6.36% 7.23% 3.21% 5.06% 9.14% 7.16% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 308.23 356.18 394.29 238.18 256.59 272.35 251.48 3.44%
EPS 18.77 18.50 20.83 8.73 13.62 22.47 16.32 2.35%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 20.59 -
NAPS 3.07 2.91 2.88 2.72 2.69 2.46 2.28 5.08%
Adjusted Per Share Value based on latest NOSH - 65,934
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 66.02 76.21 85.20 50.72 54.65 57.93 51.98 4.06%
EPS 4.02 3.96 4.50 1.86 2.90 4.78 3.37 2.98%
DPS 0.00 0.00 1.06 0.00 1.05 0.00 4.26 -
NAPS 0.6575 0.6227 0.6223 0.5792 0.573 0.5233 0.4713 5.70%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.95 1.05 0.95 1.00 0.86 1.16 1.23 -
P/RPS 0.31 0.29 0.24 0.42 0.34 0.43 0.49 -7.34%
P/EPS 5.06 5.67 4.56 11.45 6.31 5.16 7.54 -6.42%
EY 19.75 17.62 21.92 8.73 15.84 19.37 13.27 6.84%
DY 0.00 0.00 5.26 0.00 5.81 0.00 16.74 -
P/NAPS 0.31 0.36 0.33 0.37 0.32 0.47 0.54 -8.83%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/07/10 17/08/09 25/08/08 27/08/07 30/08/06 10/08/05 24/08/04 -
Price 0.95 0.90 0.89 1.18 0.86 1.12 1.19 -
P/RPS 0.31 0.25 0.23 0.50 0.34 0.41 0.47 -6.69%
P/EPS 5.06 4.86 4.27 13.51 6.31 4.98 7.29 -5.90%
EY 19.75 20.56 23.40 7.40 15.84 20.06 13.71 6.26%
DY 0.00 0.00 5.62 0.00 5.81 0.00 17.30 -
P/NAPS 0.31 0.31 0.31 0.43 0.32 0.46 0.52 -8.25%

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