[BDB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.45%
YoY- -6.68%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 76,148 76,148 77,837 85,558 75,128 73,386 87,213 -10.29%
PBT 9,335 9,335 4,707 7,606 8,487 9,299 11,366 -14.57%
Tax -2,361 -2,361 -1,720 -2,159 -2,118 -2,422 -4,023 -34.72%
NP 6,974 6,974 2,987 5,447 6,369 6,877 7,343 -4.04%
-
NP to SH 6,975 6,975 2,990 5,452 6,373 6,877 7,346 -4.06%
-
Tax Rate 25.29% 25.29% 36.54% 28.39% 24.96% 26.05% 35.40% -
Total Cost 69,174 69,174 74,850 80,111 68,759 66,509 79,870 -10.87%
-
Net Worth 256,283 0 218,367 246,360 244,723 238,218 218,599 13.57%
Dividend
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 256,283 0 218,367 246,360 244,723 238,218 218,599 13.57%
NOSH 72,807 72,807 72,789 72,887 72,834 72,849 72,866 -0.06%
Ratio Analysis
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.16% 9.16% 3.84% 6.37% 8.48% 9.37% 8.42% -
ROE 2.72% 0.00% 1.37% 2.21% 2.60% 2.89% 3.36% -
Per Share
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 104.59 104.59 106.93 117.38 103.15 100.74 119.69 -10.23%
EPS 9.58 9.58 4.10 7.48 8.75 9.44 10.08 -3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 0.00 3.00 3.38 3.36 3.27 3.00 13.64%
Adjusted Per Share Value based on latest NOSH - 72,887
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.59 24.59 25.14 27.63 24.26 23.70 28.17 -10.30%
EPS 2.25 2.25 0.97 1.76 2.06 2.22 2.37 -4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8277 0.00 0.7053 0.7957 0.7904 0.7694 0.706 13.57%
Price Multiplier on Financial Quarter End Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.30 1.30 1.30 1.40 1.25 1.21 1.17 -
P/RPS 1.24 1.24 1.22 1.19 1.21 1.20 0.98 20.72%
P/EPS 13.57 13.57 31.65 18.72 14.29 12.82 11.61 13.29%
EY 7.37 7.37 3.16 5.34 7.00 7.80 8.62 -11.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.00 0.43 0.41 0.37 0.37 0.39 -4.12%
Price Multiplier on Announcement Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/05/13 - 25/02/13 06/11/12 07/08/12 21/05/12 22/02/12 -
Price 1.70 0.00 1.27 1.38 1.46 1.23 1.20 -
P/RPS 1.63 0.00 1.19 1.18 1.42 1.22 1.00 47.85%
P/EPS 17.75 0.00 30.92 18.45 16.69 13.03 11.90 37.72%
EY 5.64 0.00 3.23 5.42 5.99 7.67 8.40 -27.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.42 0.41 0.43 0.38 0.40 15.71%

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