[BDB] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -8.9%
YoY- 2.8%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 268,542 168,116 220,563 243,205 259,378 142,138 177,939 7.09%
PBT 33,106 20,959 18,186 17,545 22,238 6,318 14,705 14.46%
Tax -9,817 -6,035 -5,879 -3,917 -8,987 -1,439 -4,566 13.59%
NP 23,289 14,924 12,307 13,628 13,251 4,879 10,139 14.85%
-
NP to SH 23,294 14,930 12,315 13,628 13,257 4,888 10,139 14.85%
-
Tax Rate 29.65% 28.79% 32.33% 22.33% 40.41% 22.78% 31.05% -
Total Cost 245,253 153,192 208,256 229,577 246,127 137,259 167,800 6.52%
-
Net Worth 238,218 218,651 200,267 189,502 187,952 167,511 165,976 6.20%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 3,292 - 3,261 -
Div Payout % - - - - 24.84% - 32.17% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 238,218 218,651 200,267 189,502 187,952 167,511 165,976 6.20%
NOSH 72,849 72,883 66,313 66,259 66,887 65,949 65,863 1.69%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.67% 8.88% 5.58% 5.60% 5.11% 3.43% 5.70% -
ROE 9.78% 6.83% 6.15% 7.19% 7.05% 2.92% 6.11% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 368.63 230.66 332.60 367.05 387.79 215.53 270.16 5.31%
EPS 31.98 20.48 18.57 20.57 19.82 7.41 15.39 12.95%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 5.00 -
NAPS 3.27 3.00 3.02 2.86 2.81 2.54 2.52 4.43%
Adjusted Per Share Value based on latest NOSH - 66,259
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 88.38 55.33 72.59 80.04 85.36 46.78 58.56 7.09%
EPS 7.67 4.91 4.05 4.49 4.36 1.61 3.34 14.84%
DPS 0.00 0.00 0.00 0.00 1.08 0.00 1.07 -
NAPS 0.784 0.7196 0.6591 0.6237 0.6186 0.5513 0.5462 6.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.21 1.13 1.02 0.59 0.78 1.00 0.82 -
P/RPS 0.33 0.49 0.31 0.16 0.20 0.46 0.30 1.59%
P/EPS 3.78 5.52 5.49 2.87 3.94 13.49 5.33 -5.56%
EY 26.43 18.13 18.21 34.86 25.41 7.41 18.77 5.86%
DY 0.00 0.00 0.00 0.00 6.41 0.00 6.10 -
P/NAPS 0.37 0.38 0.34 0.21 0.28 0.39 0.33 1.92%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 30/05/11 24/05/10 25/05/09 26/05/08 28/05/07 30/05/06 -
Price 1.23 1.21 0.94 0.94 0.90 0.98 0.83 -
P/RPS 0.33 0.52 0.28 0.26 0.23 0.45 0.31 1.04%
P/EPS 3.85 5.91 5.06 4.57 4.54 13.22 5.39 -5.44%
EY 26.00 16.93 19.76 21.88 22.02 7.56 18.55 5.78%
DY 0.00 0.00 0.00 0.00 5.56 0.00 6.02 -
P/NAPS 0.38 0.40 0.31 0.33 0.32 0.39 0.33 2.37%

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