[BDB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 21.74%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 311,909 229,726 182,407 214,318 263,638 234,169 139,573 14.32%
PBT 30,099 28,067 19,861 20,816 19,571 16,491 7,902 24.94%
Tax -8,419 -8,519 -6,258 -6,092 -4,610 -7,241 -1,689 30.66%
NP 21,680 19,548 13,603 14,724 14,961 9,250 6,213 23.13%
-
NP to SH 21,692 19,551 13,613 14,732 14,959 9,257 6,221 23.11%
-
Tax Rate 27.97% 30.35% 31.51% 29.27% 23.56% 43.91% 21.37% -
Total Cost 290,229 210,178 168,804 199,594 248,677 224,919 133,360 13.82%
-
Net Worth 218,367 218,599 136,901 132,391 193,566 180,443 165,709 4.70%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 3,292 - -
Div Payout % - - - - - 35.57% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 218,367 218,599 136,901 132,391 193,566 180,443 165,709 4.70%
NOSH 72,789 72,866 68,450 66,195 66,289 65,855 65,757 1.70%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.95% 8.51% 7.46% 6.87% 5.67% 3.95% 4.45% -
ROE 9.93% 8.94% 9.94% 11.13% 7.73% 5.13% 3.75% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 428.51 315.27 266.48 323.76 397.70 355.58 212.25 12.41%
EPS 29.80 26.83 19.89 22.26 22.57 14.06 9.46 21.05%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.00 3.00 2.00 2.00 2.92 2.74 2.52 2.94%
Adjusted Per Share Value based on latest NOSH - 66,195
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.65 75.60 60.03 70.53 86.76 77.07 45.93 14.32%
EPS 7.14 6.43 4.48 4.85 4.92 3.05 2.05 23.09%
DPS 0.00 0.00 0.00 0.00 0.00 1.08 0.00 -
NAPS 0.7187 0.7194 0.4505 0.4357 0.637 0.5938 0.5454 4.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.30 1.17 1.14 0.98 0.60 1.10 0.90 -
P/RPS 0.30 0.37 0.43 0.30 0.15 0.31 0.42 -5.44%
P/EPS 4.36 4.36 5.73 4.40 2.66 7.83 9.51 -12.17%
EY 22.92 22.93 17.45 22.71 37.61 12.78 10.51 13.86%
DY 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.43 0.39 0.57 0.49 0.21 0.40 0.36 3.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 22/02/12 28/02/11 25/02/10 27/02/09 26/02/08 26/02/07 -
Price 1.27 1.20 1.26 0.94 0.58 0.93 1.04 -
P/RPS 0.30 0.38 0.47 0.29 0.15 0.26 0.49 -7.84%
P/EPS 4.26 4.47 6.34 4.22 2.57 6.62 10.99 -14.59%
EY 23.47 22.36 15.78 23.68 38.91 15.11 9.10 17.08%
DY 0.00 0.00 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.42 0.40 0.63 0.47 0.20 0.34 0.41 0.40%

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