[BDB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 46.47%
YoY- 14.31%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 137,461 93,615 36,735 328,879 188,978 127,637 67,611 60.41%
PBT 13,832 8,518 5,104 33,862 22,908 15,724 7,085 56.14%
Tax -4,033 -2,385 -1,435 -9,702 -6,414 -4,710 -1,909 64.56%
NP 9,799 6,133 3,669 24,160 16,494 11,014 5,176 52.97%
-
NP to SH 9,802 6,136 3,668 24,168 16,500 11,017 5,177 52.98%
-
Tax Rate 29.16% 28.00% 28.12% 28.65% 28.00% 29.95% 26.94% -
Total Cost 127,662 87,482 33,066 304,719 172,484 116,623 62,435 61.02%
-
Net Worth 487,055 495,132 430,591 284,111 276,821 270,874 270,136 48.08%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 487,055 495,132 430,591 284,111 276,821 270,874 270,136 48.08%
NOSH 304,409 303,762 265,797 72,848 72,847 72,815 72,812 159.29%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.13% 6.55% 9.99% 7.35% 8.73% 8.63% 7.66% -
ROE 2.01% 1.24% 0.85% 8.51% 5.96% 4.07% 1.92% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.16 30.82 13.82 451.45 259.42 175.29 92.86 -38.13%
EPS 3.22 2.02 1.38 33.18 22.65 15.13 7.11 -40.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.63 1.62 3.90 3.80 3.72 3.71 -42.88%
Adjusted Per Share Value based on latest NOSH - 72,842
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.40 30.24 11.86 106.22 61.04 41.22 21.84 60.41%
EPS 3.17 1.98 1.18 7.81 5.33 3.56 1.67 53.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5731 1.5992 1.3907 0.9176 0.8941 0.8749 0.8725 48.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.675 0.82 0.955 0.79 2.36 2.07 1.80 -
P/RPS 1.49 2.66 6.91 0.17 0.91 1.18 1.94 -16.11%
P/EPS 20.96 40.59 69.20 2.38 10.42 13.68 25.32 -11.82%
EY 4.77 2.46 1.45 41.99 9.60 7.31 3.95 13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.59 0.20 0.62 0.56 0.49 -9.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 26/05/15 26/02/15 17/11/14 15/08/14 19/05/14 -
Price 0.715 0.62 0.875 0.835 2.10 2.45 1.85 -
P/RPS 1.58 2.01 6.33 0.18 0.81 1.40 1.99 -14.24%
P/EPS 22.20 30.69 63.41 2.52 9.27 16.19 26.02 -10.03%
EY 4.50 3.26 1.58 39.73 10.79 6.18 3.84 11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.54 0.21 0.55 0.66 0.50 -6.77%

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