[BDB] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -26.15%
YoY- -30.45%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 75,128 37,583 33,815 49,981 57,217 52,796 37,891 12.07%
PBT 8,487 4,186 4,160 4,147 5,805 5,624 3,736 14.64%
Tax -2,118 -957 -906 -1,020 -1,308 -1,809 -789 17.87%
NP 6,369 3,229 3,254 3,127 4,497 3,815 2,947 13.69%
-
NP to SH 6,373 3,229 3,256 3,127 4,496 3,811 2,948 13.69%
-
Tax Rate 24.96% 22.86% 21.78% 24.60% 22.53% 32.17% 21.12% -
Total Cost 68,759 34,354 30,561 46,854 52,720 48,981 34,944 11.93%
-
Net Worth 244,723 222,312 203,582 192,787 192,685 179,341 177,407 5.50%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 244,723 222,312 203,582 192,787 192,685 179,341 177,407 5.50%
NOSH 72,834 72,889 66,313 66,250 66,904 65,934 65,950 1.66%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.48% 8.59% 9.62% 6.26% 7.86% 7.23% 7.78% -
ROE 2.60% 1.45% 1.60% 1.62% 2.33% 2.13% 1.66% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 103.15 51.56 50.99 75.44 85.52 80.07 57.45 10.23%
EPS 8.75 4.43 4.91 4.72 6.72 5.78 4.47 11.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.05 3.07 2.91 2.88 2.72 2.69 3.77%
Adjusted Per Share Value based on latest NOSH - 66,250
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.26 12.14 10.92 16.14 18.48 17.05 12.24 12.06%
EPS 2.06 1.04 1.05 1.01 1.45 1.23 0.95 13.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7904 0.718 0.6575 0.6227 0.6223 0.5792 0.573 5.50%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.25 1.16 0.95 1.05 0.95 1.00 0.86 -
P/RPS 1.21 2.25 1.86 1.39 1.11 1.25 1.50 -3.51%
P/EPS 14.29 26.19 19.35 22.25 14.14 17.30 19.24 -4.83%
EY 7.00 3.82 5.17 4.50 7.07 5.78 5.20 5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.31 0.36 0.33 0.37 0.32 2.44%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 07/08/12 25/07/11 26/07/10 17/08/09 25/08/08 27/08/07 30/08/06 -
Price 1.46 1.19 0.95 0.90 0.89 1.18 0.86 -
P/RPS 1.42 2.31 1.86 1.19 1.04 1.47 1.50 -0.90%
P/EPS 16.69 26.86 19.35 19.07 13.24 20.42 19.24 -2.33%
EY 5.99 3.72 5.17 5.24 7.55 4.90 5.20 2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.31 0.31 0.31 0.43 0.32 5.04%

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