[BDB] QoQ 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- 25.74%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 85,558 75,128 73,386 87,213 70,360 37,583 34,570 82.66%
PBT 7,606 8,487 9,299 11,366 8,255 4,186 4,260 47.01%
Tax -2,159 -2,118 -2,422 -4,023 -2,415 -957 -1,124 54.33%
NP 5,447 6,369 6,877 7,343 5,840 3,229 3,136 44.35%
-
NP to SH 5,452 6,373 6,877 7,346 5,842 3,229 3,134 44.49%
-
Tax Rate 28.39% 24.96% 26.05% 35.40% 29.25% 22.86% 26.38% -
Total Cost 80,111 68,759 66,509 79,870 64,520 34,354 31,434 86.26%
-
Net Worth 246,360 244,723 238,218 218,599 223,627 222,312 218,651 8.25%
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 246,360 244,723 238,218 218,599 223,627 222,312 218,651 8.25%
NOSH 72,887 72,834 72,849 72,866 72,842 72,889 72,883 0.00%
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 6.37% 8.48% 9.37% 8.42% 8.30% 8.59% 9.07% -
ROE 2.21% 2.60% 2.89% 3.36% 2.61% 1.45% 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 117.38 103.15 100.74 119.69 96.59 51.56 47.43 82.66%
EPS 7.48 8.75 9.44 10.08 8.02 4.43 4.30 44.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.36 3.27 3.00 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 28.16 24.72 24.15 28.70 23.16 12.37 11.38 82.64%
EPS 1.79 2.10 2.26 2.42 1.92 1.06 1.03 44.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8108 0.8054 0.784 0.7194 0.736 0.7316 0.7196 8.25%
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 1.19 1.21 1.20 0.98 1.10 2.25 2.38 -36.92%
P/EPS 18.72 14.29 12.82 11.61 13.22 26.19 26.28 -20.19%
EY 5.34 7.00 7.80 8.62 7.57 3.82 3.81 25.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.37 0.39 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 1.18 1.42 1.22 1.00 1.13 2.31 2.55 -40.08%
P/EPS 18.45 16.69 13.03 11.90 13.59 26.86 28.14 -24.47%
EY 5.42 5.99 7.67 8.40 7.36 3.72 3.55 32.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.38 0.40 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