[BDB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -21.43%
YoY- -51.79%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 220,563 243,205 259,378 142,138 177,939 169,800 171,483 4.28%
PBT 18,186 17,545 22,238 6,318 14,705 18,120 20,628 -2.07%
Tax -5,879 -3,917 -8,987 -1,439 -4,566 -5,100 -8,371 -5.71%
NP 12,307 13,628 13,251 4,879 10,139 13,020 12,257 0.06%
-
NP to SH 12,315 13,628 13,257 4,888 10,139 13,020 12,257 0.07%
-
Tax Rate 32.33% 22.33% 40.41% 22.78% 31.05% 28.15% 40.58% -
Total Cost 208,256 229,577 246,127 137,259 167,800 156,780 159,226 4.57%
-
Net Worth 200,267 189,502 187,952 167,511 165,976 158,192 145,384 5.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 3,292 - 3,261 - 17,313 -
Div Payout % - - 24.84% - 32.17% - 141.26% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 200,267 189,502 187,952 167,511 165,976 158,192 145,384 5.48%
NOSH 66,313 66,259 66,887 65,949 65,863 65,913 64,615 0.43%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.58% 5.60% 5.11% 3.43% 5.70% 7.67% 7.15% -
ROE 6.15% 7.19% 7.05% 2.92% 6.11% 8.23% 8.43% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 332.60 367.05 387.79 215.53 270.16 257.61 265.39 3.83%
EPS 18.57 20.57 19.82 7.41 15.39 19.75 18.97 -0.35%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 26.80 -
NAPS 3.02 2.86 2.81 2.54 2.52 2.40 2.25 5.02%
Adjusted Per Share Value based on latest NOSH - 65,949
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 71.24 78.55 83.77 45.91 57.47 54.84 55.39 4.28%
EPS 3.98 4.40 4.28 1.58 3.27 4.21 3.96 0.08%
DPS 0.00 0.00 1.06 0.00 1.05 0.00 5.59 -
NAPS 0.6468 0.6121 0.6071 0.541 0.5361 0.5109 0.4696 5.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.02 0.59 0.78 1.00 0.82 1.12 1.48 -
P/RPS 0.31 0.16 0.20 0.46 0.30 0.43 0.56 -9.38%
P/EPS 5.49 2.87 3.94 13.49 5.33 5.67 7.80 -5.68%
EY 18.21 34.86 25.41 7.41 18.77 17.64 12.82 6.02%
DY 0.00 0.00 6.41 0.00 6.10 0.00 18.10 -
P/NAPS 0.34 0.21 0.28 0.39 0.33 0.47 0.66 -10.46%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 25/05/09 26/05/08 28/05/07 30/05/06 26/05/05 25/05/04 -
Price 0.94 0.94 0.90 0.98 0.83 1.02 1.24 -
P/RPS 0.28 0.26 0.23 0.45 0.31 0.40 0.47 -8.26%
P/EPS 5.06 4.57 4.54 13.22 5.39 5.16 6.54 -4.18%
EY 19.76 21.88 22.02 7.56 18.55 19.37 15.30 4.35%
DY 0.00 0.00 5.56 0.00 6.02 0.00 21.61 -
P/NAPS 0.31 0.33 0.32 0.39 0.33 0.42 0.55 -9.10%

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