[BDB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -16.41%
YoY- -9.63%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 314,671 268,542 168,116 220,563 243,205 259,378 142,138 14.15%
PBT 30,135 33,106 20,959 18,186 17,545 22,238 6,318 29.72%
Tax -8,358 -9,817 -6,035 -5,879 -3,917 -8,987 -1,439 34.05%
NP 21,777 23,289 14,924 12,307 13,628 13,251 4,879 28.30%
-
NP to SH 21,790 23,294 14,930 12,315 13,628 13,257 4,888 28.27%
-
Tax Rate 27.74% 29.65% 28.79% 32.33% 22.33% 40.41% 22.78% -
Total Cost 292,894 245,253 153,192 208,256 229,577 246,127 137,259 13.45%
-
Net Worth 0 238,218 218,651 200,267 189,502 187,952 167,511 -
Dividend
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 3,292 - -
Div Payout % - - - - - 24.84% - -
Equity
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 0 238,218 218,651 200,267 189,502 187,952 167,511 -
NOSH 72,807 72,849 72,883 66,313 66,259 66,887 65,949 1.66%
Ratio Analysis
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.92% 8.67% 8.88% 5.58% 5.60% 5.11% 3.43% -
ROE 0.00% 9.78% 6.83% 6.15% 7.19% 7.05% 2.92% -
Per Share
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 432.19 368.63 230.66 332.60 367.05 387.79 215.53 12.28%
EPS 29.93 31.98 20.48 18.57 20.57 19.82 7.41 26.18%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.00 3.27 3.00 3.02 2.86 2.81 2.54 -
Adjusted Per Share Value based on latest NOSH - 66,313
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 101.63 86.73 54.30 71.24 78.55 83.77 45.91 14.15%
EPS 7.04 7.52 4.82 3.98 4.40 4.28 1.58 28.26%
DPS 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
NAPS 0.00 0.7694 0.7062 0.6468 0.6121 0.6071 0.541 -
Price Multiplier on Financial Quarter End Date
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.30 1.21 1.13 1.02 0.59 0.78 1.00 -
P/RPS 0.30 0.33 0.49 0.31 0.16 0.20 0.46 -6.87%
P/EPS 4.34 3.78 5.52 5.49 2.87 3.94 13.49 -17.21%
EY 23.02 26.43 18.13 18.21 34.86 25.41 7.41 20.78%
DY 0.00 0.00 0.00 0.00 0.00 6.41 0.00 -
P/NAPS 0.00 0.37 0.38 0.34 0.21 0.28 0.39 -
Price Multiplier on Announcement Date
30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date - 21/05/12 30/05/11 24/05/10 25/05/09 26/05/08 28/05/07 -
Price 0.00 1.23 1.21 0.94 0.94 0.90 0.98 -
P/RPS 0.00 0.33 0.52 0.28 0.26 0.23 0.45 -
P/EPS 0.00 3.85 5.91 5.06 4.57 4.54 13.22 -
EY 0.00 26.00 16.93 19.76 21.88 22.02 7.56 -
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.00 0.38 0.40 0.31 0.33 0.32 0.39 -

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