[BDB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 281,002 189,149 126,873 76,148 76,148 311,909 234,072 15.71%
PBT 29,315 24,746 14,279 9,335 9,335 30,099 25,393 12.15%
Tax -8,175 -6,301 -3,592 -2,361 -2,361 -8,419 -6,700 17.22%
NP 21,140 18,445 10,687 6,974 6,974 21,680 18,693 10.32%
-
NP to SH 21,143 18,448 10,688 6,975 6,975 21,687 18,703 10.28%
-
Tax Rate 27.89% 25.46% 25.16% 25.29% 25.29% 27.97% 26.39% -
Total Cost 259,862 170,704 116,186 69,174 69,174 290,229 215,379 16.17%
-
Net Worth 265,106 262,190 259,919 256,283 0 249,132 246,264 6.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 265,106 262,190 259,919 256,283 0 249,132 246,264 6.06%
NOSH 72,831 72,830 72,806 72,807 72,807 72,845 72,859 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.52% 9.75% 8.42% 9.16% 9.16% 6.95% 7.99% -
ROE 7.98% 7.04% 4.11% 2.72% 0.00% 8.71% 7.59% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 385.82 259.71 174.26 104.59 104.59 428.18 321.27 15.74%
EPS 29.03 25.33 14.68 9.58 9.58 29.78 25.67 10.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.64 3.60 3.57 3.52 0.00 3.42 3.38 6.09%
Adjusted Per Share Value based on latest NOSH - 72,807
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 90.76 61.09 40.98 24.59 24.59 100.74 75.60 15.71%
EPS 6.83 5.96 3.45 2.25 2.25 7.00 6.04 10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8562 0.8468 0.8395 0.8277 0.00 0.8047 0.7954 6.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 1.70 1.62 1.61 1.30 1.30 1.30 1.40 -
P/RPS 0.44 0.62 0.92 1.24 1.24 0.30 0.44 0.00%
P/EPS 5.86 6.40 10.97 13.57 13.57 4.37 5.45 5.96%
EY 17.08 15.64 9.12 7.37 7.37 22.90 18.34 -5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.45 0.37 0.00 0.38 0.41 11.52%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 27/02/14 18/11/13 26/08/13 16/05/13 - 25/02/13 06/11/12 -
Price 1.82 1.66 1.63 1.70 0.00 1.27 1.38 -
P/RPS 0.47 0.64 0.94 1.63 0.00 0.30 0.43 7.36%
P/EPS 6.27 6.55 11.10 17.75 0.00 4.27 5.38 13.00%
EY 15.95 15.26 9.01 5.64 0.00 23.44 18.60 -11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.46 0.48 0.00 0.37 0.41 17.17%

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