[BDB] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 34.98%
YoY- 61.6%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 229,726 182,407 214,318 263,638 234,169 139,573 187,153 3.47%
PBT 28,067 19,861 20,816 19,571 16,491 7,902 15,715 10.14%
Tax -8,519 -6,258 -6,092 -4,610 -7,241 -1,689 -5,732 6.82%
NP 19,548 13,603 14,724 14,961 9,250 6,213 9,983 11.84%
-
NP to SH 19,551 13,613 14,732 14,959 9,257 6,221 9,983 11.84%
-
Tax Rate 30.35% 31.51% 29.27% 23.56% 43.91% 21.37% 36.47% -
Total Cost 210,178 168,804 199,594 248,677 224,919 133,360 177,170 2.88%
-
Net Worth 218,599 136,901 132,391 193,566 180,443 165,709 161,138 5.21%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 3,292 - 3,261 -
Div Payout % - - - - 35.57% - 32.67% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 218,599 136,901 132,391 193,566 180,443 165,709 161,138 5.21%
NOSH 72,866 68,450 66,195 66,289 65,855 65,757 65,238 1.85%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.51% 7.46% 6.87% 5.67% 3.95% 4.45% 5.33% -
ROE 8.94% 9.94% 11.13% 7.73% 5.13% 3.75% 6.20% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 315.27 266.48 323.76 397.70 355.58 212.25 286.88 1.58%
EPS 26.83 19.89 22.26 22.57 14.06 9.46 15.30 9.80%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 5.00 -
NAPS 3.00 2.00 2.00 2.92 2.74 2.52 2.47 3.29%
Adjusted Per Share Value based on latest NOSH - 66,289
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 74.20 58.91 69.22 85.15 75.63 45.08 60.45 3.47%
EPS 6.31 4.40 4.76 4.83 2.99 2.01 3.22 11.85%
DPS 0.00 0.00 0.00 0.00 1.06 0.00 1.05 -
NAPS 0.706 0.4422 0.4276 0.6252 0.5828 0.5352 0.5204 5.21%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.17 1.14 0.98 0.60 1.10 0.90 0.84 -
P/RPS 0.37 0.43 0.30 0.15 0.31 0.42 0.29 4.14%
P/EPS 4.36 5.73 4.40 2.66 7.83 9.51 5.49 -3.76%
EY 22.93 17.45 22.71 37.61 12.78 10.51 18.22 3.90%
DY 0.00 0.00 0.00 0.00 4.55 0.00 5.95 -
P/NAPS 0.39 0.57 0.49 0.21 0.40 0.36 0.34 2.31%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 28/02/11 25/02/10 27/02/09 26/02/08 26/02/07 22/02/06 -
Price 1.20 1.26 0.94 0.58 0.93 1.04 0.86 -
P/RPS 0.38 0.47 0.29 0.15 0.26 0.49 0.30 4.01%
P/EPS 4.47 6.34 4.22 2.57 6.62 10.99 5.62 -3.74%
EY 22.36 15.78 23.68 38.91 15.11 9.10 17.79 3.88%
DY 0.00 0.00 0.00 0.00 5.38 0.00 5.81 -
P/NAPS 0.40 0.63 0.47 0.20 0.34 0.41 0.35 2.24%

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