[BDB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -10.05%
YoY- -12.02%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 306,087 171,884 204,397 235,969 263,799 157,043 169,220 10.37%
PBT 37,407 20,985 18,199 15,887 22,419 8,206 12,553 19.93%
Tax -10,978 -6,086 -5,765 -3,629 -8,486 -2,459 -3,570 20.56%
NP 26,429 14,899 12,434 12,258 13,933 5,747 8,983 19.68%
-
NP to SH 26,438 14,903 12,444 12,259 13,934 5,759 8,984 19.68%
-
Tax Rate 29.35% 29.00% 31.68% 22.84% 37.85% 29.97% 28.44% -
Total Cost 279,658 156,985 191,963 223,711 249,866 151,296 160,237 9.71%
-
Net Worth 244,723 222,312 203,582 192,787 192,685 179,341 177,407 5.50%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 3,292 - 3,261 -
Div Payout % - - - - 23.63% - 36.31% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 244,723 222,312 203,582 192,787 192,685 179,341 177,407 5.50%
NOSH 72,834 72,889 66,313 66,250 66,904 65,934 65,950 1.66%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.63% 8.67% 6.08% 5.19% 5.28% 3.66% 5.31% -
ROE 10.80% 6.70% 6.11% 6.36% 7.23% 3.21% 5.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 420.25 235.81 308.23 356.18 394.29 238.18 256.59 8.56%
EPS 36.30 20.45 18.77 18.50 20.83 8.73 13.62 17.73%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 5.00 -
NAPS 3.36 3.05 3.07 2.91 2.88 2.72 2.69 3.77%
Adjusted Per Share Value based on latest NOSH - 66,250
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 98.86 55.52 66.02 76.21 85.20 50.72 54.65 10.37%
EPS 8.54 4.81 4.02 3.96 4.50 1.86 2.90 19.70%
DPS 0.00 0.00 0.00 0.00 1.06 0.00 1.05 -
NAPS 0.7904 0.718 0.6575 0.6227 0.6223 0.5792 0.573 5.50%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.25 1.16 0.95 1.05 0.95 1.00 0.86 -
P/RPS 0.30 0.49 0.31 0.29 0.24 0.42 0.34 -2.06%
P/EPS 3.44 5.67 5.06 5.67 4.56 11.45 6.31 -9.60%
EY 29.04 17.63 19.75 17.62 21.92 8.73 15.84 10.61%
DY 0.00 0.00 0.00 0.00 5.26 0.00 5.81 -
P/NAPS 0.37 0.38 0.31 0.36 0.33 0.37 0.32 2.44%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 07/08/12 25/07/11 26/07/10 17/08/09 25/08/08 27/08/07 30/08/06 -
Price 1.46 1.19 0.95 0.90 0.89 1.18 0.86 -
P/RPS 0.35 0.50 0.31 0.25 0.23 0.50 0.34 0.48%
P/EPS 4.02 5.82 5.06 4.86 4.27 13.51 6.31 -7.23%
EY 24.86 17.18 19.75 20.56 23.40 7.40 15.84 7.79%
DY 0.00 0.00 0.00 0.00 5.62 0.00 5.81 -
P/NAPS 0.43 0.39 0.31 0.31 0.31 0.43 0.32 5.04%

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