[BDB] QoQ 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- -45.16%
YoY- -59.3%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 50,725 76,148 76,148 77,837 85,558 75,128 73,386 -25.59%
PBT 4,944 9,335 9,335 4,707 7,606 8,487 9,299 -39.68%
Tax -1,231 -2,361 -2,361 -1,720 -2,159 -2,118 -2,422 -41.82%
NP 3,713 6,974 6,974 2,987 5,447 6,369 6,877 -38.94%
-
NP to SH 3,713 6,975 6,975 2,990 5,452 6,373 6,877 -38.94%
-
Tax Rate 24.90% 25.29% 25.29% 36.54% 28.39% 24.96% 26.05% -
Total Cost 47,012 69,174 69,174 74,850 80,111 68,759 66,509 -24.24%
-
Net Worth 259,909 256,283 0 218,367 246,360 244,723 238,218 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 259,909 256,283 0 218,367 246,360 244,723 238,218 7.22%
NOSH 72,803 72,807 72,807 72,789 72,887 72,834 72,849 -0.05%
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 7.32% 9.16% 9.16% 3.84% 6.37% 8.48% 9.37% -
ROE 1.43% 2.72% 0.00% 1.37% 2.21% 2.60% 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 69.67 104.59 104.59 106.93 117.38 103.15 100.74 -25.56%
EPS 5.10 9.58 9.58 4.10 7.48 8.75 9.44 -38.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.52 0.00 3.00 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 16.38 24.59 24.59 25.14 27.63 24.26 23.70 -25.59%
EPS 1.20 2.25 2.25 0.97 1.76 2.06 2.22 -38.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8395 0.8277 0.00 0.7053 0.7957 0.7904 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 2.31 1.24 1.24 1.22 1.19 1.21 1.20 68.91%
P/EPS 31.57 13.57 13.57 31.65 18.72 14.29 12.82 105.72%
EY 3.17 7.37 7.37 3.16 5.34 7.00 7.80 -51.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.00 0.43 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 2.34 1.63 0.00 1.19 1.18 1.42 1.22 68.42%
P/EPS 31.96 17.75 0.00 30.92 18.45 16.69 13.03 105.06%
EY 3.13 5.64 0.00 3.23 5.42 5.99 7.67 -51.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.00 0.42 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