[BDB] QoQ TTM 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- -16.41%
YoY- -9.63%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 182,407 189,677 204,397 220,563 214,318 216,648 235,969 -15.73%
PBT 19,861 17,420 18,199 18,186 20,816 15,492 15,887 16.00%
Tax -6,258 -5,319 -5,765 -5,879 -6,092 -3,395 -3,629 43.65%
NP 13,603 12,101 12,434 12,307 14,724 12,097 12,258 7.16%
-
NP to SH 13,613 12,110 12,444 12,315 14,732 12,101 12,259 7.21%
-
Tax Rate 31.51% 30.53% 31.68% 32.33% 29.27% 21.91% 22.84% -
Total Cost 168,804 177,576 191,963 208,256 199,594 204,551 223,711 -17.07%
-
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 7.46% 6.38% 6.08% 5.58% 6.87% 5.58% 5.19% -
ROE 9.94% 5.78% 6.11% 6.15% 11.13% 6.28% 6.36% -
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 266.48 285.86 308.23 332.60 323.76 327.10 356.18 -17.54%
EPS 19.89 18.25 18.77 18.57 22.26 18.27 18.50 4.93%
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 60.03 62.42 67.27 72.59 70.53 71.30 77.66 -15.73%
EPS 4.48 3.99 4.10 4.05 4.85 3.98 4.03 7.29%
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 0.43 0.37 0.31 0.31 0.30 0.31 0.29 29.93%
P/EPS 5.73 5.81 5.06 5.49 4.40 5.47 5.67 0.70%
EY 17.45 17.22 19.75 18.21 22.71 18.27 17.62 -0.64%
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 0.47 0.39 0.31 0.28 0.29 0.29 0.25 52.15%
P/EPS 6.34 6.14 5.06 5.06 4.22 5.25 4.86 19.33%
EY 15.78 16.30 19.75 19.76 23.68 19.03 20.56 -16.13%
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