[BDB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -51.26%
YoY- 72.48%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 87,213 70,360 37,583 34,570 62,666 37,065 33,815 87.74%
PBT 11,366 8,255 4,186 4,260 9,773 2,766 4,160 95.08%
Tax -4,023 -2,415 -957 -1,124 -3,348 -657 -906 169.42%
NP 7,343 5,840 3,229 3,136 6,425 2,109 3,254 71.78%
-
NP to SH 7,346 5,842 3,229 3,134 6,430 2,110 3,256 71.76%
-
Tax Rate 35.40% 29.25% 22.86% 26.38% 34.26% 23.75% 21.78% -
Total Cost 79,870 64,520 34,354 31,434 56,241 34,956 30,561 89.40%
-
Net Worth 218,599 223,627 222,312 218,651 136,901 209,672 203,582 4.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 218,599 223,627 222,312 218,651 136,901 209,672 203,582 4.84%
NOSH 72,866 72,842 72,889 72,883 68,450 66,352 66,313 6.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.42% 8.30% 8.59% 9.07% 10.25% 5.69% 9.62% -
ROE 3.36% 2.61% 1.45% 1.43% 4.70% 1.01% 1.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 119.69 96.59 51.56 47.43 91.55 55.86 50.99 76.34%
EPS 10.08 8.02 4.43 4.30 7.83 3.18 4.91 61.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.07 3.05 3.00 2.00 3.16 3.07 -1.52%
Adjusted Per Share Value based on latest NOSH - 72,883
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.70 23.16 12.37 11.38 20.62 12.20 11.13 87.71%
EPS 2.42 1.92 1.06 1.03 2.12 0.69 1.07 72.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7194 0.736 0.7316 0.7196 0.4505 0.69 0.67 4.84%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.17 1.06 1.16 1.13 1.14 1.06 0.95 -
P/RPS 0.98 1.10 2.25 2.38 1.25 1.90 1.86 -34.68%
P/EPS 11.61 13.22 26.19 26.28 12.14 33.33 19.35 -28.79%
EY 8.62 7.57 3.82 3.81 8.24 3.00 5.17 40.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.38 0.38 0.57 0.34 0.31 16.48%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 24/10/11 25/07/11 30/05/11 28/02/11 26/10/10 26/07/10 -
Price 1.20 1.09 1.19 1.21 1.26 1.12 0.95 -
P/RPS 1.00 1.13 2.31 2.55 1.38 2.00 1.86 -33.80%
P/EPS 11.90 13.59 26.86 28.14 13.41 35.22 19.35 -27.61%
EY 8.40 7.36 3.72 3.55 7.46 2.84 5.17 38.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.39 0.40 0.63 0.35 0.31 18.46%

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