[BDB] QoQ Cumulative Quarter 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- -71.7%
YoY- -23.92%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 214,318 144,382 92,597 42,616 263,292 191,026 119,921 47.11%
PBT 20,816 13,484 9,939 5,792 19,570 17,562 13,623 32.56%
Tax -6,091 -3,682 -2,579 -1,560 -4,609 -4,897 -3,561 42.88%
NP 14,725 9,802 7,360 4,232 14,961 12,665 10,062 28.80%
-
NP to SH 14,729 9,802 7,358 4,234 14,963 12,662 10,061 28.84%
-
Tax Rate 29.26% 27.31% 25.95% 26.93% 23.55% 27.88% 26.14% -
Total Cost 199,593 134,580 85,237 38,384 248,331 178,361 109,859 48.73%
-
Net Worth 197,226 192,598 192,725 189,502 185,352 190,625 190,629 2.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 197,226 192,598 192,725 189,502 185,352 190,625 190,629 2.28%
NOSH 66,183 66,185 66,228 66,259 66,197 66,189 66,190 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.87% 6.79% 7.95% 9.93% 5.68% 6.63% 8.39% -
ROE 7.47% 5.09% 3.82% 2.23% 8.07% 6.64% 5.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 323.82 218.15 139.81 64.32 397.74 288.61 181.17 47.12%
EPS 22.25 14.81 11.11 6.39 22.60 19.13 15.20 28.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.91 2.91 2.86 2.80 2.88 2.88 2.29%
Adjusted Per Share Value based on latest NOSH - 66,259
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.22 46.63 29.91 13.76 85.04 61.70 38.73 47.11%
EPS 4.76 3.17 2.38 1.37 4.83 4.09 3.25 28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.637 0.6221 0.6225 0.6121 0.5987 0.6157 0.6157 2.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.98 1.00 1.05 0.59 0.60 0.69 0.95 -
P/RPS 0.30 0.46 0.75 0.92 0.15 0.24 0.52 -30.62%
P/EPS 4.40 6.75 9.45 9.23 2.65 3.61 6.25 -20.81%
EY 22.71 14.81 10.58 10.83 37.67 27.72 16.00 26.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.36 0.21 0.21 0.24 0.33 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 17/08/09 25/05/09 27/02/09 24/11/08 25/08/08 -
Price 0.94 0.96 0.90 0.94 0.58 0.78 0.89 -
P/RPS 0.29 0.44 0.64 1.46 0.15 0.27 0.49 -29.44%
P/EPS 4.22 6.48 8.10 14.71 2.57 4.08 5.86 -19.60%
EY 23.68 15.43 12.34 6.80 38.97 24.53 17.08 24.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.31 0.33 0.21 0.27 0.31 2.13%

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