[BDB] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -65.36%
YoY- -46.0%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 48,861 42,616 63,049 37,840 35,275 44,489 32,092 7.25%
PBT 3,162 5,792 7,818 2,071 3,655 4,665 3,936 -3.58%
Tax -1,347 -1,560 -2,253 -507 -757 -1,923 -1,332 0.18%
NP 1,815 4,232 5,565 1,564 2,898 2,742 2,604 -5.83%
-
NP to SH 1,817 4,234 5,565 1,565 2,898 2,742 2,604 -5.81%
-
Tax Rate 42.60% 26.93% 28.82% 24.48% 20.71% 41.22% 33.84% -
Total Cost 47,046 38,384 57,484 36,276 32,377 41,747 29,488 8.09%
-
Net Worth 200,267 189,502 187,952 167,511 165,976 158,192 145,384 5.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 4,613 2,578 -
Div Payout % - - - - - 168.27% 99.01% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 200,267 189,502 187,952 167,511 165,976 158,192 145,384 5.48%
NOSH 66,313 66,259 66,887 65,949 65,863 65,913 64,615 0.43%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.71% 9.93% 8.83% 4.13% 8.22% 6.16% 8.11% -
ROE 0.91% 2.23% 2.96% 0.93% 1.75% 1.73% 1.79% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 73.68 64.32 94.26 57.38 53.56 67.50 49.67 6.78%
EPS 2.74 6.39 8.41 2.37 4.40 4.16 4.03 -6.22%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 3.99 -
NAPS 3.02 2.86 2.81 2.54 2.52 2.40 2.25 5.02%
Adjusted Per Share Value based on latest NOSH - 65,949
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.78 13.76 20.36 12.22 11.39 14.37 10.37 7.24%
EPS 0.59 1.37 1.80 0.51 0.94 0.89 0.84 -5.71%
DPS 0.00 0.00 0.00 0.00 0.00 1.49 0.83 -
NAPS 0.6468 0.6121 0.6071 0.541 0.5361 0.5109 0.4696 5.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.02 0.59 0.78 1.00 0.82 1.12 1.48 -
P/RPS 1.38 0.92 0.83 1.74 1.53 1.66 2.98 -12.03%
P/EPS 37.23 9.23 9.37 42.14 18.64 26.92 36.72 0.23%
EY 2.69 10.83 10.67 2.37 5.37 3.71 2.72 -0.18%
DY 0.00 0.00 0.00 0.00 0.00 6.25 2.70 -
P/NAPS 0.34 0.21 0.28 0.39 0.33 0.47 0.66 -10.46%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 25/05/09 26/05/08 28/05/07 30/05/06 26/05/05 25/05/04 -
Price 0.94 0.94 0.90 0.98 0.83 1.02 1.24 -
P/RPS 1.28 1.46 0.95 1.71 1.55 1.51 2.50 -10.55%
P/EPS 34.31 14.71 10.82 41.30 18.86 24.52 30.77 1.83%
EY 2.91 6.80 9.24 2.42 5.30 4.08 3.25 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 6.86 3.22 -
P/NAPS 0.31 0.33 0.32 0.39 0.33 0.42 0.55 -9.10%

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