[BDB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 112.81%
YoY- 3.08%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 36,735 328,879 188,978 127,637 67,611 281,002 189,149 -66.49%
PBT 5,104 33,862 22,908 15,724 7,085 29,315 24,746 -65.12%
Tax -1,435 -9,702 -6,414 -4,710 -1,909 -8,175 -6,301 -62.74%
NP 3,669 24,160 16,494 11,014 5,176 21,140 18,445 -65.95%
-
NP to SH 3,668 24,168 16,500 11,017 5,177 21,143 18,448 -65.96%
-
Tax Rate 28.12% 28.65% 28.00% 29.95% 26.94% 27.89% 25.46% -
Total Cost 33,066 304,719 172,484 116,623 62,435 259,862 170,704 -66.55%
-
Net Worth 430,591 284,111 276,821 270,874 270,136 265,106 262,190 39.23%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 430,591 284,111 276,821 270,874 270,136 265,106 262,190 39.23%
NOSH 265,797 72,848 72,847 72,815 72,812 72,831 72,830 137.22%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.99% 7.35% 8.73% 8.63% 7.66% 7.52% 9.75% -
ROE 0.85% 8.51% 5.96% 4.07% 1.92% 7.98% 7.04% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.82 451.45 259.42 175.29 92.86 385.82 259.71 -85.87%
EPS 1.38 33.18 22.65 15.13 7.11 29.03 25.33 -85.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 3.90 3.80 3.72 3.71 3.64 3.60 -41.30%
Adjusted Per Share Value based on latest NOSH - 72,817
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.86 106.22 61.04 41.22 21.84 90.76 61.09 -66.50%
EPS 1.18 7.81 5.33 3.56 1.67 6.83 5.96 -66.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3907 0.9176 0.8941 0.8749 0.8725 0.8562 0.8468 39.24%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.955 0.79 2.36 2.07 1.80 1.70 1.62 -
P/RPS 6.91 0.17 0.91 1.18 1.94 0.44 0.62 399.68%
P/EPS 69.20 2.38 10.42 13.68 25.32 5.86 6.40 389.68%
EY 1.45 41.99 9.60 7.31 3.95 17.08 15.64 -79.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.20 0.62 0.56 0.49 0.47 0.45 19.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 17/11/14 15/08/14 19/05/14 27/02/14 18/11/13 -
Price 0.875 0.835 2.10 2.45 1.85 1.82 1.66 -
P/RPS 6.33 0.18 0.81 1.40 1.99 0.47 0.64 361.41%
P/EPS 63.41 2.52 9.27 16.19 26.02 6.27 6.55 354.86%
EY 1.58 39.73 10.79 6.18 3.84 15.95 15.26 -77.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.21 0.55 0.66 0.50 0.50 0.46 11.29%

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