[BDB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 21.74%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 189,677 204,397 220,563 214,318 216,648 235,969 243,205 -15.25%
PBT 17,420 18,199 18,186 20,816 15,492 15,887 17,545 -0.47%
Tax -5,319 -5,765 -5,879 -6,092 -3,395 -3,629 -3,917 22.60%
NP 12,101 12,434 12,307 14,724 12,097 12,258 13,628 -7.61%
-
NP to SH 12,110 12,444 12,315 14,732 12,101 12,259 13,628 -7.56%
-
Tax Rate 30.53% 31.68% 32.33% 29.27% 21.91% 22.84% 22.33% -
Total Cost 177,576 191,963 208,256 199,594 204,551 223,711 229,577 -15.72%
-
Net Worth 209,672 203,582 200,267 132,391 192,738 192,787 189,502 6.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,672 203,582 200,267 132,391 192,738 192,787 189,502 6.96%
NOSH 66,352 66,313 66,313 66,195 66,233 66,250 66,259 0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.38% 6.08% 5.58% 6.87% 5.58% 5.19% 5.60% -
ROE 5.78% 6.11% 6.15% 11.13% 6.28% 6.36% 7.19% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 285.86 308.23 332.60 323.76 327.10 356.18 367.05 -15.33%
EPS 18.25 18.77 18.57 22.26 18.27 18.50 20.57 -7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.07 3.02 2.00 2.91 2.91 2.86 6.86%
Adjusted Per Share Value based on latest NOSH - 66,195
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 62.42 67.27 72.59 70.53 71.30 77.66 80.04 -15.26%
EPS 3.99 4.10 4.05 4.85 3.98 4.03 4.49 -7.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.6591 0.4357 0.6343 0.6345 0.6237 6.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.06 0.95 1.02 0.98 1.00 1.05 0.59 -
P/RPS 0.37 0.31 0.31 0.30 0.31 0.29 0.16 74.78%
P/EPS 5.81 5.06 5.49 4.40 5.47 5.67 2.87 59.95%
EY 17.22 19.75 18.21 22.71 18.27 17.62 34.86 -37.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.34 0.49 0.34 0.36 0.21 37.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/10/10 26/07/10 24/05/10 25/02/10 23/11/09 17/08/09 25/05/09 -
Price 1.12 0.95 0.94 0.94 0.96 0.90 0.94 -
P/RPS 0.39 0.31 0.28 0.29 0.29 0.25 0.26 31.00%
P/EPS 6.14 5.06 5.06 4.22 5.25 4.86 4.57 21.73%
EY 16.30 19.75 19.76 23.68 19.03 20.56 21.88 -17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.31 0.47 0.33 0.31 0.33 3.99%

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