[BDB] YoY Annualized Quarter 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- 12.7%
YoY- -1.56%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 311,909 229,726 182,408 214,318 263,292 234,527 139,572 14.32%
PBT 30,099 28,067 19,911 20,816 19,570 16,491 7,902 24.94%
Tax -8,419 -8,520 -6,258 -6,091 -4,609 -7,240 -3,390 16.35%
NP 21,680 19,547 13,653 14,725 14,961 9,251 4,512 29.87%
-
NP to SH 21,687 19,551 13,663 14,729 14,963 9,261 4,518 29.84%
-
Tax Rate 27.97% 30.36% 31.43% 29.26% 23.55% 43.90% 42.90% -
Total Cost 290,229 210,179 168,755 199,593 248,331 225,276 135,060 13.58%
-
Net Worth 249,132 231,629 197,707 197,226 185,352 180,293 173,419 6.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 3,302 - -
Div Payout % - - - - - 35.66% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 249,132 231,629 197,707 197,226 185,352 180,293 173,419 6.21%
NOSH 72,845 72,839 66,793 66,183 66,197 66,041 65,939 1.67%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.95% 8.51% 7.48% 6.87% 5.68% 3.94% 3.23% -
ROE 8.71% 8.44% 6.91% 7.47% 8.07% 5.14% 2.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 428.18 315.39 273.09 323.82 397.74 355.12 211.67 12.44%
EPS 29.78 26.85 19.66 22.25 22.60 13.99 8.20 23.95%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.42 3.18 2.96 2.98 2.80 2.73 2.63 4.47%
Adjusted Per Share Value based on latest NOSH - 66,195
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.65 75.60 60.03 70.53 86.65 77.18 45.93 14.32%
EPS 7.14 6.43 4.50 4.85 4.92 3.05 1.49 29.81%
DPS 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
NAPS 0.8199 0.7623 0.6507 0.6491 0.61 0.5934 0.5707 6.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.30 1.17 1.14 0.98 0.60 1.10 0.90 -
P/RPS 0.30 0.37 0.42 0.30 0.15 0.31 0.43 -5.81%
P/EPS 4.37 4.36 5.57 4.40 2.65 7.84 13.14 -16.74%
EY 22.90 22.94 17.94 22.71 37.67 12.75 7.61 20.13%
DY 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.38 0.37 0.39 0.33 0.21 0.40 0.34 1.86%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 22/02/12 28/02/11 25/02/10 27/02/09 26/02/08 26/02/07 -
Price 1.27 1.20 1.26 0.94 0.58 0.93 1.04 -
P/RPS 0.30 0.38 0.46 0.29 0.15 0.26 0.49 -7.84%
P/EPS 4.27 4.47 6.16 4.22 2.57 6.63 15.18 -19.03%
EY 23.44 22.37 16.23 23.68 38.97 15.08 6.59 23.52%
DY 0.00 0.00 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.37 0.38 0.43 0.32 0.21 0.34 0.40 -1.28%

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