[BDB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 53.23%
YoY- -19.34%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Revenue 67,611 281,002 189,149 126,873 76,148 76,148 311,909 -70.66%
PBT 7,085 29,315 24,746 14,279 9,335 9,335 30,099 -68.66%
Tax -1,909 -8,175 -6,301 -3,592 -2,361 -2,361 -8,419 -69.58%
NP 5,176 21,140 18,445 10,687 6,974 6,974 21,680 -68.30%
-
NP to SH 5,177 21,143 18,448 10,688 6,975 6,975 21,687 -68.30%
-
Tax Rate 26.94% 27.89% 25.46% 25.16% 25.29% 25.29% 27.97% -
Total Cost 62,435 259,862 170,704 116,186 69,174 69,174 290,229 -70.84%
-
Net Worth 270,136 265,106 262,190 259,919 256,283 0 249,132 6.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Net Worth 270,136 265,106 262,190 259,919 256,283 0 249,132 6.70%
NOSH 72,812 72,831 72,830 72,806 72,807 72,807 72,845 -0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
NP Margin 7.66% 7.52% 9.75% 8.42% 9.16% 9.16% 6.95% -
ROE 1.92% 7.98% 7.04% 4.11% 2.72% 0.00% 8.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 92.86 385.82 259.71 174.26 104.59 104.59 428.18 -70.65%
EPS 7.11 29.03 25.33 14.68 9.58 9.58 29.78 -68.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.64 3.60 3.57 3.52 0.00 3.42 6.74%
Adjusted Per Share Value based on latest NOSH - 72,803
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 21.84 90.76 61.09 40.98 24.59 24.59 100.74 -70.66%
EPS 1.67 6.83 5.96 3.45 2.25 2.25 7.00 -68.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8725 0.8562 0.8468 0.8395 0.8277 0.00 0.8047 6.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 -
Price 1.80 1.70 1.62 1.61 1.30 1.30 1.30 -
P/RPS 1.94 0.44 0.62 0.92 1.24 1.24 0.30 347.01%
P/EPS 25.32 5.86 6.40 10.97 13.57 13.57 4.37 309.31%
EY 3.95 17.08 15.64 9.12 7.37 7.37 22.90 -75.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.45 0.45 0.37 0.00 0.38 22.62%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 19/05/14 27/02/14 18/11/13 26/08/13 16/05/13 - 25/02/13 -
Price 1.85 1.82 1.66 1.63 1.70 0.00 1.27 -
P/RPS 1.99 0.47 0.64 0.94 1.63 0.00 0.30 356.23%
P/EPS 26.02 6.27 6.55 11.10 17.75 0.00 4.27 326.21%
EY 3.84 15.95 15.26 9.01 5.64 0.00 23.44 -76.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.46 0.46 0.48 0.00 0.37 27.32%

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