[BDB] QoQ Cumulative 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- 15.95%
YoY- 10.93%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 126,873 76,148 76,148 311,909 234,072 148,514 73,386 54.99%
PBT 14,279 9,335 9,335 30,099 25,393 17,786 9,299 40.95%
Tax -3,592 -2,361 -2,361 -8,419 -6,700 -4,540 -2,422 37.08%
NP 10,687 6,974 6,974 21,680 18,693 13,246 6,877 42.31%
-
NP to SH 10,688 6,975 6,975 21,687 18,703 13,250 6,877 42.32%
-
Tax Rate 25.16% 25.29% 25.29% 27.97% 26.39% 25.53% 26.05% -
Total Cost 116,186 69,174 69,174 290,229 215,379 135,268 66,509 56.28%
-
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 4.11% 2.72% 0.00% 8.71% 7.59% 5.41% 2.89% -
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 174.26 104.59 104.59 428.18 321.27 203.88 100.74 55.06%
EPS 14.68 9.58 9.58 29.78 25.67 18.19 9.44 42.39%
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 40.98 24.59 24.59 100.74 75.60 47.97 23.70 55.01%
EPS 3.45 2.25 2.25 7.00 6.04 4.28 2.22 42.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8395 0.8277 0.00 0.8047 0.7954 0.7905 0.7694 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 0.92 1.24 1.24 0.30 0.44 0.61 1.20 -19.15%
P/EPS 10.97 13.57 13.57 4.37 5.45 6.87 12.82 -11.72%
EY 9.12 7.37 7.37 22.90 18.34 14.55 7.80 13.33%
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 0.94 1.63 0.00 0.30 0.43 0.72 1.22 -18.83%
P/EPS 11.10 17.75 0.00 4.27 5.38 8.03 13.03 -12.04%
EY 9.01 5.64 0.00 23.44 18.60 12.46 7.67 13.75%
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