[BDB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 27.87%
YoY- 68.74%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 297,028 293,544 229,726 190,017 144,306 138,280 182,408 38.45%
PBT 35,572 37,196 28,067 22,268 16,892 17,040 19,911 47.28%
Tax -9,080 -9,688 -8,520 -5,996 -4,162 -4,496 -6,258 28.19%
NP 26,492 27,508 19,547 16,272 12,730 12,544 13,653 55.63%
-
NP to SH 26,500 27,508 19,551 16,273 12,726 12,536 13,663 55.58%
-
Tax Rate 25.53% 26.05% 30.36% 26.93% 24.64% 26.38% 31.43% -
Total Cost 270,536 266,036 210,179 173,745 131,576 125,736 168,755 37.01%
-
Net Worth 244,749 238,218 231,629 223,564 222,049 218,651 197,707 15.30%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 244,749 238,218 231,629 223,564 222,049 218,651 197,707 15.30%
NOSH 72,842 72,849 72,839 72,822 72,803 72,883 66,793 5.95%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.92% 9.37% 8.51% 8.56% 8.82% 9.07% 7.48% -
ROE 10.83% 11.55% 8.44% 7.28% 5.73% 5.73% 6.91% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 407.77 402.95 315.39 260.93 198.21 189.73 273.09 30.67%
EPS 36.38 37.76 26.85 22.35 17.48 17.20 19.66 50.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.27 3.18 3.07 3.05 3.00 2.96 8.82%
Adjusted Per Share Value based on latest NOSH - 72,842
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 97.75 96.61 75.60 62.54 47.49 45.51 60.03 38.45%
EPS 8.72 9.05 6.43 5.36 4.19 4.13 4.50 55.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8055 0.784 0.7623 0.7358 0.7308 0.7196 0.6507 15.30%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.25 1.21 1.17 1.06 1.16 1.13 1.14 -
P/RPS 0.31 0.30 0.37 0.41 0.59 0.60 0.42 -18.34%
P/EPS 3.44 3.20 4.36 4.74 6.64 6.57 5.57 -27.49%
EY 29.10 31.21 22.94 21.08 15.07 15.22 17.94 38.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.37 0.35 0.38 0.38 0.39 -3.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 07/08/12 21/05/12 22/02/12 24/10/11 25/07/11 30/05/11 28/02/11 -
Price 1.46 1.23 1.20 1.09 1.19 1.21 1.26 -
P/RPS 0.36 0.31 0.38 0.42 0.60 0.64 0.46 -15.08%
P/EPS 4.01 3.26 4.47 4.88 6.81 7.03 6.16 -24.90%
EY 24.92 30.70 22.37 20.50 14.69 14.21 16.23 33.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.38 0.36 0.39 0.40 0.43 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