[BDB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 71.69%
YoY- -8.07%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 252,196 234,527 210,420 181,990 151,360 139,572 142,500 46.26%
PBT 31,272 16,491 18,496 15,388 8,284 7,902 11,490 94.81%
Tax -9,012 -7,240 -4,049 -4,630 -2,028 -3,390 -2,548 131.96%
NP 22,260 9,251 14,446 10,758 6,256 4,512 8,942 83.57%
-
NP to SH 22,260 9,261 14,437 10,748 6,260 4,518 8,938 83.63%
-
Tax Rate 28.82% 43.90% 21.89% 30.09% 24.48% 42.90% 22.18% -
Total Cost 229,936 225,276 195,973 171,232 145,104 135,060 133,557 43.59%
-
Net Worth 187,952 180,293 181,345 179,353 167,511 173,419 176,663 4.21%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,302 - - - - - -
Div Payout % - 35.66% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 187,952 180,293 181,345 179,353 167,511 173,419 176,663 4.21%
NOSH 66,887 66,041 65,943 65,938 65,949 65,939 65,919 0.97%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.83% 3.94% 6.87% 5.91% 4.13% 3.23% 6.28% -
ROE 11.84% 5.14% 7.96% 5.99% 3.74% 2.61% 5.06% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 377.05 355.12 319.09 276.00 229.51 211.67 216.17 44.85%
EPS 33.64 13.99 21.89 16.30 9.48 8.20 13.56 83.15%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.73 2.75 2.72 2.54 2.63 2.68 3.20%
Adjusted Per Share Value based on latest NOSH - 65,934
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 81.45 75.75 67.96 58.78 48.89 45.08 46.02 46.26%
EPS 7.19 2.99 4.66 3.47 2.02 1.46 2.89 83.50%
DPS 0.00 1.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6071 0.5823 0.5857 0.5793 0.541 0.5601 0.5706 4.21%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.78 1.10 1.15 1.00 1.00 0.90 0.84 -
P/RPS 0.21 0.31 0.36 0.36 0.44 0.43 0.39 -33.78%
P/EPS 2.34 7.84 5.25 6.13 10.54 13.14 6.19 -47.68%
EY 42.67 12.75 19.04 16.30 9.49 7.61 16.14 91.08%
DY 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.42 0.37 0.39 0.34 0.31 -6.55%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 26/02/08 26/11/07 27/08/07 28/05/07 26/02/07 30/11/06 -
Price 0.90 0.93 1.05 1.18 0.98 1.04 0.86 -
P/RPS 0.24 0.26 0.33 0.43 0.43 0.49 0.40 -28.84%
P/EPS 2.70 6.63 4.80 7.24 10.32 15.18 6.34 -43.36%
EY 36.98 15.08 20.85 13.81 9.69 6.59 15.77 76.41%
DY 0.00 5.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.38 0.43 0.39 0.40 0.32 0.00%

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