[BDB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 40.7%
YoY- 119.43%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 311,909 312,096 297,028 293,544 229,726 190,017 144,306 66.78%
PBT 30,099 33,857 35,572 37,196 28,067 22,268 16,892 46.71%
Tax -8,419 -8,933 -9,080 -9,688 -8,520 -5,996 -4,162 59.60%
NP 21,680 24,924 26,492 27,508 19,547 16,272 12,730 42.38%
-
NP to SH 21,687 24,937 26,500 27,508 19,551 16,273 12,726 42.44%
-
Tax Rate 27.97% 26.38% 25.53% 26.05% 30.36% 26.93% 24.64% -
Total Cost 290,229 287,172 270,536 266,036 210,179 173,745 131,576 69.04%
-
Net Worth 249,132 246,264 244,749 238,218 231,629 223,564 222,049 7.93%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 249,132 246,264 244,749 238,218 231,629 223,564 222,049 7.93%
NOSH 72,845 72,859 72,842 72,849 72,839 72,822 72,803 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.95% 7.99% 8.92% 9.37% 8.51% 8.56% 8.82% -
ROE 8.71% 10.13% 10.83% 11.55% 8.44% 7.28% 5.73% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 428.18 428.35 407.77 402.95 315.39 260.93 198.21 66.71%
EPS 29.78 34.23 36.38 37.76 26.85 22.35 17.48 42.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 3.38 3.36 3.27 3.18 3.07 3.05 7.89%
Adjusted Per Share Value based on latest NOSH - 72,849
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 100.74 100.80 95.93 94.81 74.20 61.37 46.61 66.77%
EPS 7.00 8.05 8.56 8.88 6.31 5.26 4.11 42.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8047 0.7954 0.7905 0.7694 0.7481 0.7221 0.7172 7.93%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.30 1.40 1.25 1.21 1.17 1.06 1.16 -
P/RPS 0.30 0.33 0.31 0.30 0.37 0.41 0.59 -36.16%
P/EPS 4.37 4.09 3.44 3.20 4.36 4.74 6.64 -24.24%
EY 22.90 24.45 29.10 31.21 22.94 21.08 15.07 32.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.37 0.37 0.37 0.35 0.38 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/11/12 07/08/12 21/05/12 22/02/12 24/10/11 25/07/11 -
Price 1.27 1.38 1.46 1.23 1.20 1.09 1.19 -
P/RPS 0.30 0.32 0.36 0.31 0.38 0.42 0.60 -36.87%
P/EPS 4.27 4.03 4.01 3.26 4.47 4.88 6.81 -26.63%
EY 23.44 24.80 24.92 30.70 22.37 20.50 14.69 36.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.43 0.38 0.38 0.36 0.39 -3.43%

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