[BDB] QoQ 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- 80.92%
YoY- 176.87%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
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 75,128 73,386 87,213 70,360 37,583 34,570 62,666 12.86%
PBT 8,487 9,299 11,366 8,255 4,186 4,260 9,773 -8.98%
Tax -2,118 -2,422 -4,023 -2,415 -957 -1,124 -3,348 -26.32%
NP 6,369 6,877 7,343 5,840 3,229 3,136 6,425 -0.58%
-
NP to SH 6,373 6,877 7,346 5,842 3,229 3,134 6,430 -0.59%
-
Tax Rate 24.96% 26.05% 35.40% 29.25% 22.86% 26.38% 34.26% -
Total Cost 68,759 66,509 79,870 64,520 34,354 31,434 56,241 14.35%
-
Net Worth 244,723 238,218 218,599 223,627 222,312 218,651 136,901 47.34%
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 244,723 238,218 218,599 223,627 222,312 218,651 136,901 47.34%
NOSH 72,834 72,849 72,866 72,842 72,889 72,883 68,450 4.22%
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 8.48% 9.37% 8.42% 8.30% 8.59% 9.07% 10.25% -
ROE 2.60% 2.89% 3.36% 2.61% 1.45% 1.43% 4.70% -
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 103.15 100.74 119.69 96.59 51.56 47.43 91.55 8.28%
EPS 8.75 9.44 10.08 8.02 4.43 4.30 7.83 7.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.27 3.00 3.07 3.05 3.00 2.00 41.36%
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 24.72 24.15 28.70 23.16 12.37 11.38 20.62 12.86%
EPS 2.10 2.26 2.42 1.92 1.06 1.03 2.12 -0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8054 0.784 0.7194 0.736 0.7316 0.7196 0.4505 47.35%
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 1.21 1.20 0.98 1.10 2.25 2.38 1.25 -2.14%
P/EPS 14.29 12.82 11.61 13.22 26.19 26.28 12.14 11.49%
EY 7.00 7.80 8.62 7.57 3.82 3.81 8.24 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.39 0.35 0.38 0.38 0.57 -25.05%
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 1.42 1.22 1.00 1.13 2.31 2.55 1.38 1.92%
P/EPS 16.69 13.03 11.90 13.59 26.86 28.14 13.41 15.72%
EY 5.99 7.67 8.40 7.36 3.72 3.55 7.46 -13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.40 0.36 0.39 0.40 0.63 -22.49%

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