[BDB] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 40.66%
YoY- 186.02%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 43,845 56,880 36,735 139,901 61,341 60,026 67,611 -25.05%
PBT 5,314 3,414 5,104 10,954 7,185 8,638 7,085 -17.43%
Tax -1,648 -951 -1,435 -3,241 -1,705 -2,800 -1,909 -9.32%
NP 3,666 2,463 3,669 7,713 5,480 5,838 5,176 -20.52%
-
NP to SH 3,669 2,467 3,668 7,714 5,484 5,840 5,177 -20.49%
-
Tax Rate 31.01% 27.86% 28.12% 29.59% 23.73% 32.41% 26.94% -
Total Cost 40,179 54,417 33,066 132,188 55,861 54,188 62,435 -25.44%
-
Net Worth 485,157 496,445 430,591 284,084 276,748 270,882 270,136 47.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 485,157 496,445 430,591 284,084 276,748 270,882 270,136 47.69%
NOSH 303,223 304,567 265,797 72,842 72,828 72,817 72,812 158.62%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.36% 4.33% 9.99% 5.51% 8.93% 9.73% 7.66% -
ROE 0.76% 0.50% 0.85% 2.72% 1.98% 2.16% 1.92% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.46 18.68 13.82 192.06 84.23 82.43 92.86 -71.02%
EPS 1.21 0.81 1.38 10.59 7.53 8.02 7.11 -69.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.63 1.62 3.90 3.80 3.72 3.71 -42.88%
Adjusted Per Share Value based on latest NOSH - 72,842
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.16 18.37 11.86 45.19 19.81 19.39 21.84 -25.07%
EPS 1.19 0.80 1.18 2.49 1.77 1.89 1.67 -20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.567 1.6034 1.3907 0.9175 0.8938 0.8749 0.8725 47.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.675 0.82 0.955 0.79 2.36 2.07 1.80 -
P/RPS 4.67 4.39 6.91 0.41 2.80 2.51 1.94 79.51%
P/EPS 55.79 101.23 69.20 7.46 31.34 25.81 25.32 69.24%
EY 1.79 0.99 1.45 13.41 3.19 3.87 3.95 -40.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.59 0.20 0.62 0.56 0.49 -9.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 26/05/15 26/02/15 17/11/14 15/08/14 19/05/14 -
Price 0.715 0.62 0.875 0.835 2.10 2.45 1.85 -
P/RPS 4.94 3.32 6.33 0.43 2.49 2.97 1.99 83.23%
P/EPS 59.09 76.54 63.41 7.88 27.89 30.55 26.02 72.68%
EY 1.69 1.31 1.58 12.68 3.59 3.27 3.84 -42.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.54 0.21 0.55 0.66 0.50 -6.77%

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