[BDB] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 79.39%
YoY- 39.16%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 189,677 216,648 268,085 190,153 160,270 178,138 155,642 3.34%
PBT 17,420 15,492 20,181 13,157 9,895 19,429 14,541 3.05%
Tax -5,319 -3,395 -9,100 -2,839 -2,470 -6,300 -4,219 3.93%
NP 12,101 12,097 11,081 10,318 7,425 13,129 10,322 2.68%
-
NP to SH 12,110 12,101 11,082 10,331 7,424 13,129 10,322 2.69%
-
Tax Rate 30.53% 21.91% 45.09% 21.58% 24.96% 32.43% 29.01% -
Total Cost 177,576 204,551 257,004 179,835 152,845 165,009 145,320 3.39%
-
Net Worth 209,672 192,738 190,680 181,766 176,399 161,264 147,580 6.02%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 3,292 - 3,261 - 8,818 -
Div Payout % - - 29.71% - 43.94% - 85.43% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,672 192,738 190,680 181,766 176,399 161,264 147,580 6.02%
NOSH 66,352 66,233 66,208 66,096 65,820 65,822 64,165 0.55%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.38% 5.58% 4.13% 5.43% 4.63% 7.37% 6.63% -
ROE 5.78% 6.28% 5.81% 5.68% 4.21% 8.14% 6.99% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 285.86 327.10 404.91 287.69 243.49 270.64 242.56 2.77%
EPS 18.25 18.27 16.74 15.63 11.28 19.95 16.09 2.12%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 13.74 -
NAPS 3.16 2.91 2.88 2.75 2.68 2.45 2.30 5.43%
Adjusted Per Share Value based on latest NOSH - 66,096
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 62.42 71.30 88.23 62.58 52.75 58.63 51.22 3.34%
EPS 3.99 3.98 3.65 3.40 2.44 4.32 3.40 2.70%
DPS 0.00 0.00 1.08 0.00 1.07 0.00 2.90 -
NAPS 0.69 0.6343 0.6275 0.5982 0.5805 0.5307 0.4857 6.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.06 1.00 0.69 1.15 0.84 1.02 1.22 -
P/RPS 0.37 0.31 0.17 0.40 0.34 0.38 0.50 -4.89%
P/EPS 5.81 5.47 4.12 7.36 7.45 5.11 7.58 -4.33%
EY 17.22 18.27 24.26 13.59 13.43 19.56 13.19 4.54%
DY 0.00 0.00 7.25 0.00 5.95 0.00 11.26 -
P/NAPS 0.34 0.34 0.24 0.42 0.31 0.42 0.53 -7.12%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/10/10 23/11/09 24/11/08 26/11/07 30/11/06 28/12/05 25/11/04 -
Price 1.12 0.96 0.78 1.05 0.86 0.80 1.25 -
P/RPS 0.39 0.29 0.19 0.36 0.35 0.30 0.52 -4.67%
P/EPS 6.14 5.25 4.66 6.72 7.62 4.01 7.77 -3.84%
EY 16.30 19.03 21.46 14.89 13.12 24.93 12.87 4.01%
DY 0.00 0.00 6.41 0.00 5.81 0.00 10.99 -
P/NAPS 0.35 0.33 0.27 0.38 0.32 0.33 0.54 -6.96%

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