[BDB] YoY Cumulative Quarter 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- -87.66%
YoY- -57.09%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 76,148 73,386 34,570 48,861 42,616 63,049 37,840 12.34%
PBT 9,335 9,299 4,260 3,162 5,792 7,818 2,071 28.49%
Tax -2,361 -2,422 -1,124 -1,347 -1,560 -2,253 -507 29.19%
NP 6,974 6,877 3,136 1,815 4,232 5,565 1,564 28.26%
-
NP to SH 6,975 6,877 3,134 1,817 4,234 5,565 1,565 28.25%
-
Tax Rate 25.29% 26.05% 26.38% 42.60% 26.93% 28.82% 24.48% -
Total Cost 69,174 66,509 31,434 47,046 38,384 57,484 36,276 11.34%
-
Net Worth 256,283 238,218 218,651 200,267 189,502 187,952 167,511 7.33%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 256,283 238,218 218,651 200,267 189,502 187,952 167,511 7.33%
NOSH 72,807 72,849 72,883 66,313 66,259 66,887 65,949 1.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.16% 9.37% 9.07% 3.71% 9.93% 8.83% 4.13% -
ROE 2.72% 2.89% 1.43% 0.91% 2.23% 2.96% 0.93% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 104.59 100.74 47.43 73.68 64.32 94.26 57.38 10.51%
EPS 9.58 9.44 4.30 2.74 6.39 8.41 2.37 26.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.27 3.00 3.02 2.86 2.81 2.54 5.58%
Adjusted Per Share Value based on latest NOSH - 66,313
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.06 24.15 11.38 16.08 14.03 20.75 12.45 12.35%
EPS 2.30 2.26 1.03 0.60 1.39 1.83 0.52 28.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8434 0.784 0.7196 0.6591 0.6237 0.6186 0.5513 7.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.30 1.21 1.13 1.02 0.59 0.78 1.00 -
P/RPS 1.24 1.20 2.38 1.38 0.92 0.83 1.74 -5.48%
P/EPS 13.57 12.82 26.28 37.23 9.23 9.37 42.14 -17.19%
EY 7.37 7.80 3.81 2.69 10.83 10.67 2.37 20.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.34 0.21 0.28 0.39 -0.87%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 21/05/12 30/05/11 24/05/10 25/05/09 26/05/08 28/05/07 -
Price 1.70 1.23 1.21 0.94 0.94 0.90 0.98 -
P/RPS 1.63 1.22 2.55 1.28 1.46 0.95 1.71 -0.79%
P/EPS 17.75 13.03 28.14 34.31 14.71 10.82 41.30 -13.11%
EY 5.64 7.67 3.55 2.91 6.80 9.24 2.42 15.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.40 0.31 0.33 0.32 0.39 3.51%

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