[BDB] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.05%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 280,858 306,087 171,884 204,397 235,969 263,799 157,043 10.16%
PBT 28,321 37,407 20,985 18,199 15,887 22,419 8,206 22.90%
Tax -7,673 -10,978 -6,086 -5,765 -3,629 -8,486 -2,459 20.86%
NP 20,648 26,429 14,899 12,434 12,258 13,933 5,747 23.73%
-
NP to SH 20,653 26,438 14,903 12,444 12,259 13,934 5,759 23.69%
-
Tax Rate 27.09% 29.35% 29.00% 31.68% 22.84% 37.85% 29.97% -
Total Cost 260,210 279,658 156,985 191,963 223,711 249,866 151,296 9.44%
-
Net Worth 259,909 244,723 222,312 203,582 192,787 192,685 179,341 6.37%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 3,292 - -
Div Payout % - - - - - 23.63% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 259,909 244,723 222,312 203,582 192,787 192,685 179,341 6.37%
NOSH 72,803 72,834 72,889 66,313 66,250 66,904 65,934 1.66%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.35% 8.63% 8.67% 6.08% 5.19% 5.28% 3.66% -
ROE 7.95% 10.80% 6.70% 6.11% 6.36% 7.23% 3.21% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 385.77 420.25 235.81 308.23 356.18 394.29 238.18 8.36%
EPS 28.37 36.30 20.45 18.77 18.50 20.83 8.73 21.68%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.57 3.36 3.05 3.07 2.91 2.88 2.72 4.63%
Adjusted Per Share Value based on latest NOSH - 66,313
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 92.43 100.73 56.57 67.27 77.66 86.82 51.68 10.16%
EPS 6.80 8.70 4.90 4.10 4.03 4.59 1.90 23.65%
DPS 0.00 0.00 0.00 0.00 0.00 1.08 0.00 -
NAPS 0.8554 0.8054 0.7316 0.67 0.6345 0.6341 0.5902 6.37%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.61 1.25 1.16 0.95 1.05 0.95 1.00 -
P/RPS 0.42 0.30 0.49 0.31 0.29 0.24 0.42 0.00%
P/EPS 5.68 3.44 5.67 5.06 5.67 4.56 11.45 -11.01%
EY 17.62 29.04 17.63 19.75 17.62 21.92 8.73 12.40%
DY 0.00 0.00 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.45 0.37 0.38 0.31 0.36 0.33 0.37 3.31%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date - 07/08/12 25/07/11 26/07/10 17/08/09 25/08/08 27/08/07 -
Price 0.00 1.46 1.19 0.95 0.90 0.89 1.18 -
P/RPS 0.00 0.35 0.50 0.31 0.25 0.23 0.50 -
P/EPS 0.00 4.02 5.82 5.06 4.86 4.27 13.51 -
EY 0.00 24.86 17.18 19.75 20.56 23.40 7.40 -
DY 0.00 0.00 0.00 0.00 0.00 5.62 0.00 -
P/NAPS 0.00 0.43 0.39 0.31 0.31 0.31 0.43 -

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