[BDB] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -6.1%
YoY- -29.32%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 56,880 36,735 139,901 61,341 60,026 67,611 91,853 -27.41%
PBT 3,414 5,104 10,954 7,185 8,638 7,085 4,569 -17.70%
Tax -951 -1,435 -3,241 -1,705 -2,800 -1,909 -1,875 -36.47%
NP 2,463 3,669 7,713 5,480 5,838 5,176 2,694 -5.81%
-
NP to SH 2,467 3,668 7,714 5,484 5,840 5,177 2,697 -5.78%
-
Tax Rate 27.86% 28.12% 29.59% 23.73% 32.41% 26.94% 41.04% -
Total Cost 54,417 33,066 132,188 55,861 54,188 62,435 89,159 -28.11%
-
Net Worth 496,445 430,591 284,084 276,748 270,882 270,136 265,326 52.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 496,445 430,591 284,084 276,748 270,882 270,136 265,326 52.01%
NOSH 304,567 265,797 72,842 72,828 72,817 72,812 72,891 160.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.33% 9.99% 5.51% 8.93% 9.73% 7.66% 2.93% -
ROE 0.50% 0.85% 2.72% 1.98% 2.16% 1.92% 1.02% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.68 13.82 192.06 84.23 82.43 92.86 126.01 -72.08%
EPS 0.81 1.38 10.59 7.53 8.02 7.11 3.70 -63.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 3.90 3.80 3.72 3.71 3.64 -41.55%
Adjusted Per Share Value based on latest NOSH - 72,828
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.37 11.86 45.19 19.81 19.39 21.84 29.67 -27.42%
EPS 0.80 1.18 2.49 1.77 1.89 1.67 0.87 -5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6034 1.3907 0.9175 0.8938 0.8749 0.8725 0.857 52.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.82 0.955 0.79 2.36 2.07 1.80 1.70 -
P/RPS 4.39 6.91 0.41 2.80 2.51 1.94 1.35 119.96%
P/EPS 101.23 69.20 7.46 31.34 25.81 25.32 45.95 69.55%
EY 0.99 1.45 13.41 3.19 3.87 3.95 2.18 -41.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.20 0.62 0.56 0.49 0.47 4.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 26/02/15 17/11/14 15/08/14 19/05/14 27/02/14 -
Price 0.62 0.875 0.835 2.10 2.45 1.85 1.82 -
P/RPS 3.32 6.33 0.43 2.49 2.97 1.99 1.44 74.78%
P/EPS 76.54 63.41 7.88 27.89 30.55 26.02 49.19 34.38%
EY 1.31 1.58 12.68 3.59 3.27 3.84 2.03 -25.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.21 0.55 0.66 0.50 0.50 -16.76%

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