[BDB] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.29%
YoY- 9.2%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 321,285 205,179 189,677 216,648 268,085 190,153 160,270 12.27%
PBT 36,758 26,474 17,420 15,492 20,181 13,157 9,895 24.42%
Tax -10,722 -7,844 -5,319 -3,395 -9,100 -2,839 -2,470 27.69%
NP 26,036 18,630 12,101 12,097 11,081 10,318 7,425 23.23%
-
NP to SH 26,048 18,635 12,110 12,101 11,082 10,331 7,424 23.24%
-
Tax Rate 29.17% 29.63% 30.53% 21.91% 45.09% 21.58% 24.96% -
Total Cost 295,249 186,549 177,576 204,551 257,004 179,835 152,845 11.58%
-
Net Worth 246,360 223,627 209,672 192,738 190,680 181,766 176,399 5.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 3,292 - 3,261 -
Div Payout % - - - - 29.71% - 43.94% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 246,360 223,627 209,672 192,738 190,680 181,766 176,399 5.71%
NOSH 72,887 72,842 66,352 66,233 66,208 66,096 65,820 1.71%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.10% 9.08% 6.38% 5.58% 4.13% 5.43% 4.63% -
ROE 10.57% 8.33% 5.78% 6.28% 5.81% 5.68% 4.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 440.79 281.67 285.86 327.10 404.91 287.69 243.49 10.38%
EPS 35.74 25.58 18.25 18.27 16.74 15.63 11.28 21.17%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 5.00 -
NAPS 3.38 3.07 3.16 2.91 2.88 2.75 2.68 3.93%
Adjusted Per Share Value based on latest NOSH - 66,233
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 105.74 67.53 62.42 71.30 88.23 62.58 52.75 12.27%
EPS 8.57 6.13 3.99 3.98 3.65 3.40 2.44 23.26%
DPS 0.00 0.00 0.00 0.00 1.08 0.00 1.07 -
NAPS 0.8108 0.736 0.69 0.6343 0.6275 0.5982 0.5805 5.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.40 1.06 1.06 1.00 0.69 1.15 0.84 -
P/RPS 0.32 0.38 0.37 0.31 0.17 0.40 0.34 -1.00%
P/EPS 3.92 4.14 5.81 5.47 4.12 7.36 7.45 -10.14%
EY 25.53 24.13 17.22 18.27 24.26 13.59 13.43 11.28%
DY 0.00 0.00 0.00 0.00 7.25 0.00 5.95 -
P/NAPS 0.41 0.35 0.34 0.34 0.24 0.42 0.31 4.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 24/10/11 26/10/10 23/11/09 24/11/08 26/11/07 30/11/06 -
Price 1.38 1.09 1.12 0.96 0.78 1.05 0.86 -
P/RPS 0.31 0.39 0.39 0.29 0.19 0.36 0.35 -2.00%
P/EPS 3.86 4.26 6.14 5.25 4.66 6.72 7.62 -10.70%
EY 25.90 23.47 16.30 19.03 21.46 14.89 13.12 11.99%
DY 0.00 0.00 0.00 0.00 6.41 0.00 5.81 -
P/NAPS 0.41 0.36 0.35 0.33 0.27 0.38 0.32 4.21%

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