[BDB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -13.03%
YoY- 10.93%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 253,746 304,592 304,592 311,909 312,096 297,028 293,544 -11.00%
PBT 28,558 37,340 37,340 30,099 33,857 35,572 37,196 -19.06%
Tax -7,184 -9,444 -9,444 -8,419 -8,933 -9,080 -9,688 -21.28%
NP 21,374 27,896 27,896 21,680 24,924 26,492 27,508 -18.28%
-
NP to SH 21,376 27,900 27,900 21,687 24,937 26,500 27,508 -18.28%
-
Tax Rate 25.16% 25.29% 25.29% 27.97% 26.38% 25.53% 26.05% -
Total Cost 232,372 276,696 276,696 290,229 287,172 270,536 266,036 -10.26%
-
Net Worth 259,919 256,283 0 249,132 246,264 244,749 238,218 7.22%
Dividend
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 259,919 256,283 0 249,132 246,264 244,749 238,218 7.22%
NOSH 72,806 72,807 72,807 72,845 72,859 72,842 72,849 -0.04%
Ratio Analysis
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.42% 9.16% 9.16% 6.95% 7.99% 8.92% 9.37% -
ROE 8.22% 10.89% 0.00% 8.71% 10.13% 10.83% 11.55% -
Per Share
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 348.52 418.35 418.35 428.18 428.35 407.77 402.95 -10.96%
EPS 29.36 38.32 38.32 29.78 34.23 36.38 37.76 -18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.52 0.00 3.42 3.38 3.36 3.27 7.27%
Adjusted Per Share Value based on latest NOSH - 72,789
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 83.51 100.24 100.24 102.65 102.71 97.75 96.61 -11.00%
EPS 7.03 9.18 9.18 7.14 8.21 8.72 9.05 -18.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8554 0.8434 0.00 0.8199 0.8105 0.8055 0.784 7.22%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.61 1.30 1.30 1.30 1.40 1.25 1.21 -
P/RPS 0.46 0.31 0.31 0.30 0.33 0.31 0.30 40.79%
P/EPS 5.48 3.39 3.39 4.37 4.09 3.44 3.20 53.81%
EY 18.24 29.48 29.48 22.90 24.45 29.10 31.21 -34.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.00 0.38 0.41 0.37 0.37 16.96%
Price Multiplier on Announcement Date
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/08/13 16/05/13 - 25/02/13 06/11/12 07/08/12 21/05/12 -
Price 1.63 1.70 0.00 1.27 1.38 1.46 1.23 -
P/RPS 0.47 0.41 0.00 0.30 0.32 0.36 0.31 39.53%
P/EPS 5.55 4.44 0.00 4.27 4.03 4.01 3.26 53.09%
EY 18.01 22.54 0.00 23.44 24.80 24.92 30.70 -34.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.00 0.37 0.41 0.43 0.38 16.52%

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