[BDB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -63.12%
YoY- -57.09%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 62,666 37,065 33,815 48,861 69,936 51,785 49,981 16.22%
PBT 9,773 2,766 4,160 3,162 7,332 3,545 4,147 76.81%
Tax -3,348 -657 -906 -1,347 -2,409 -1,103 -1,020 120.38%
NP 6,425 2,109 3,254 1,815 4,923 2,442 3,127 61.40%
-
NP to SH 6,430 2,110 3,256 1,817 4,927 2,444 3,127 61.49%
-
Tax Rate 34.26% 23.75% 21.78% 42.60% 32.86% 31.11% 24.60% -
Total Cost 56,241 34,956 30,561 47,046 65,013 49,343 46,854 12.90%
-
Net Worth 136,901 209,672 203,582 200,267 132,391 192,738 192,787 -20.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 136,901 209,672 203,582 200,267 132,391 192,738 192,787 -20.35%
NOSH 68,450 66,352 66,313 66,313 66,195 66,233 66,250 2.19%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.25% 5.69% 9.62% 3.71% 7.04% 4.72% 6.26% -
ROE 4.70% 1.01% 1.60% 0.91% 3.72% 1.27% 1.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 91.55 55.86 50.99 73.68 105.65 78.19 75.44 13.73%
EPS 7.83 3.18 4.91 2.74 7.44 3.69 4.72 40.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 3.16 3.07 3.02 2.00 2.91 2.91 -22.06%
Adjusted Per Share Value based on latest NOSH - 66,313
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.62 12.20 11.13 16.08 23.02 17.04 16.45 16.20%
EPS 2.12 0.69 1.07 0.60 1.62 0.80 1.03 61.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4505 0.69 0.67 0.6591 0.4357 0.6343 0.6345 -20.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.14 1.06 0.95 1.02 0.98 1.00 1.05 -
P/RPS 1.25 1.90 1.86 1.38 0.93 1.28 1.39 -6.81%
P/EPS 12.14 33.33 19.35 37.23 13.17 27.10 22.25 -33.15%
EY 8.24 3.00 5.17 2.69 7.59 3.69 4.50 49.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.34 0.31 0.34 0.49 0.34 0.36 35.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/10/10 26/07/10 24/05/10 25/02/10 23/11/09 17/08/09 -
Price 1.26 1.12 0.95 0.94 0.94 0.96 0.90 -
P/RPS 1.38 2.00 1.86 1.28 0.89 1.23 1.19 10.34%
P/EPS 13.41 35.22 19.35 34.31 12.63 26.02 19.07 -20.87%
EY 7.46 2.84 5.17 2.91 7.92 3.84 5.24 26.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.35 0.31 0.31 0.47 0.33 0.31 60.23%

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