[BDB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -65.24%
YoY- -9.8%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 61,341 60,026 67,611 91,853 62,276 50,725 76,148 -13.41%
PBT 7,185 8,638 7,085 4,569 10,467 4,944 9,335 -16.00%
Tax -1,705 -2,800 -1,909 -1,875 -2,709 -1,231 -2,361 -19.49%
NP 5,480 5,838 5,176 2,694 7,758 3,713 6,974 -14.83%
-
NP to SH 5,484 5,840 5,177 2,697 7,759 3,713 6,975 -14.80%
-
Tax Rate 23.73% 32.41% 26.94% 41.04% 25.88% 24.90% 25.29% -
Total Cost 55,861 54,188 62,435 89,159 54,518 47,012 69,174 -13.27%
-
Net Worth 276,748 270,882 270,136 265,326 262,276 259,909 256,283 5.25%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 276,748 270,882 270,136 265,326 262,276 259,909 256,283 5.25%
NOSH 72,828 72,817 72,812 72,891 72,854 72,803 72,807 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.93% 9.73% 7.66% 2.93% 12.46% 7.32% 9.16% -
ROE 1.98% 2.16% 1.92% 1.02% 2.96% 1.43% 2.72% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 84.23 82.43 92.86 126.01 85.48 69.67 104.59 -13.42%
EPS 7.53 8.02 7.11 3.70 10.65 5.10 9.58 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.80 3.72 3.71 3.64 3.60 3.57 3.52 5.23%
Adjusted Per Share Value based on latest NOSH - 72,891
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.81 19.39 21.84 29.67 20.11 16.38 24.59 -13.40%
EPS 1.77 1.89 1.67 0.87 2.51 1.20 2.25 -14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8938 0.8749 0.8725 0.857 0.8471 0.8395 0.8277 5.25%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.36 2.07 1.80 1.70 1.62 1.61 1.30 -
P/RPS 2.80 2.51 1.94 1.35 1.90 2.31 1.24 72.03%
P/EPS 31.34 25.81 25.32 45.95 15.21 31.57 13.57 74.63%
EY 3.19 3.87 3.95 2.18 6.57 3.17 7.37 -42.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.49 0.47 0.45 0.45 0.37 41.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 15/08/14 19/05/14 27/02/14 18/11/13 26/08/13 16/05/13 -
Price 2.10 2.45 1.85 1.82 1.66 1.63 1.70 -
P/RPS 2.49 2.97 1.99 1.44 1.94 2.34 1.63 32.60%
P/EPS 27.89 30.55 26.02 49.19 15.59 31.96 17.75 35.11%
EY 3.59 3.27 3.84 2.03 6.42 3.13 5.64 -25.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.50 0.50 0.46 0.46 0.48 9.49%

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