[BDB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 60.19%
YoY- 43.09%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 234,072 148,514 73,386 229,726 142,513 72,153 34,570 256.65%
PBT 25,393 17,786 9,299 28,067 16,701 8,446 4,260 227.68%
Tax -6,700 -4,540 -2,422 -8,520 -4,497 -2,081 -1,124 227.68%
NP 18,693 13,246 6,877 19,547 12,204 6,365 3,136 227.68%
-
NP to SH 18,703 13,250 6,877 19,551 12,205 6,363 3,134 227.94%
-
Tax Rate 26.39% 25.53% 26.05% 30.36% 26.93% 24.64% 26.38% -
Total Cost 215,379 135,268 66,509 210,179 130,309 65,788 31,434 259.48%
-
Net Worth 246,264 244,749 238,218 231,629 223,564 222,049 218,651 8.22%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 246,264 244,749 238,218 231,629 223,564 222,049 218,651 8.22%
NOSH 72,859 72,842 72,849 72,839 72,822 72,803 72,883 -0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.99% 8.92% 9.37% 8.51% 8.56% 8.82% 9.07% -
ROE 7.59% 5.41% 2.89% 8.44% 5.46% 2.87% 1.43% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 321.27 203.88 100.74 315.39 195.70 99.11 47.43 256.75%
EPS 25.67 18.19 9.44 26.85 16.76 8.74 4.30 228.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.36 3.27 3.18 3.07 3.05 3.00 8.25%
Adjusted Per Share Value based on latest NOSH - 72,866
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 77.03 48.88 24.15 75.60 46.90 23.75 11.38 256.58%
EPS 6.16 4.36 2.26 6.43 4.02 2.09 1.03 228.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8105 0.8055 0.784 0.7623 0.7358 0.7308 0.7196 8.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.40 1.25 1.21 1.17 1.06 1.16 1.13 -
P/RPS 0.44 0.61 1.20 0.37 0.54 1.17 2.38 -67.44%
P/EPS 5.45 6.87 12.82 4.36 6.32 13.27 26.28 -64.86%
EY 18.34 14.55 7.80 22.94 15.81 7.53 3.81 184.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.37 0.37 0.35 0.38 0.38 5.18%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 07/08/12 21/05/12 22/02/12 24/10/11 25/07/11 30/05/11 -
Price 1.38 1.46 1.23 1.20 1.09 1.19 1.21 -
P/RPS 0.43 0.72 1.22 0.38 0.56 1.20 2.55 -69.37%
P/EPS 5.38 8.03 13.03 4.47 6.50 13.62 28.14 -66.71%
EY 18.60 12.46 7.67 22.37 15.38 7.34 3.55 200.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.38 0.38 0.36 0.39 0.40 1.65%

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