[BDB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -14.04%
YoY- -2.51%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 251,970 255,274 270,444 281,002 252,198 253,746 304,592 -11.86%
PBT 30,544 31,448 28,340 29,315 32,994 28,558 37,340 -12.52%
Tax -8,552 -9,420 -7,636 -8,175 -8,401 -7,184 -9,444 -6.39%
NP 21,992 22,028 20,704 21,140 24,593 21,374 27,896 -14.64%
-
NP to SH 22,000 22,034 20,708 21,143 24,597 21,376 27,900 -14.63%
-
Tax Rate 28.00% 29.95% 26.94% 27.89% 25.46% 25.16% 25.29% -
Total Cost 229,978 233,246 249,740 259,862 227,605 232,372 276,696 -11.58%
-
Net Worth 276,821 270,874 270,136 265,106 262,190 259,919 256,283 5.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 276,821 270,874 270,136 265,106 262,190 259,919 256,283 5.26%
NOSH 72,847 72,815 72,812 72,831 72,830 72,806 72,807 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.73% 8.63% 7.66% 7.52% 9.75% 8.42% 9.16% -
ROE 7.95% 8.13% 7.67% 7.98% 9.38% 8.22% 10.89% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 345.89 350.58 371.42 385.82 346.28 348.52 418.35 -11.89%
EPS 30.20 30.26 28.44 29.03 33.77 29.36 38.32 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.80 3.72 3.71 3.64 3.60 3.57 3.52 5.23%
Adjusted Per Share Value based on latest NOSH - 72,891
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 82.92 84.01 89.00 92.48 83.00 83.51 100.24 -11.86%
EPS 7.24 7.25 6.82 6.96 8.10 7.03 9.18 -14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.911 0.8915 0.889 0.8725 0.8629 0.8554 0.8434 5.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.36 2.07 1.80 1.70 1.62 1.61 1.30 -
P/RPS 0.68 0.59 0.48 0.44 0.47 0.46 0.31 68.74%
P/EPS 7.81 6.84 6.33 5.86 4.80 5.48 3.39 74.34%
EY 12.80 14.62 15.80 17.08 20.85 18.24 29.48 -42.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.49 0.47 0.45 0.45 0.37 41.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 15/08/14 19/05/14 27/02/14 18/11/13 26/08/13 16/05/13 -
Price 2.10 2.45 1.85 1.82 1.66 1.63 1.70 -
P/RPS 0.61 0.70 0.50 0.47 0.48 0.47 0.41 30.29%
P/EPS 6.95 8.10 6.50 6.27 4.92 5.55 4.44 34.77%
EY 14.38 12.35 15.37 15.95 20.35 18.01 22.54 -25.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.50 0.50 0.46 0.46 0.48 9.49%

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