[BDB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.77%
YoY- -21.88%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Revenue 272,465 281,002 265,297 280,858 315,691 314,671 311,909 -10.27%
PBT 27,065 29,315 34,081 28,321 30,983 30,135 30,099 -8.17%
Tax -7,724 -8,176 -8,662 -7,673 -8,601 -8,358 -8,419 -6.67%
NP 19,341 21,139 25,419 20,648 22,382 21,777 21,680 -8.75%
-
NP to SH 19,346 21,144 25,422 20,653 22,392 21,790 21,692 -8.77%
-
Tax Rate 28.54% 27.89% 25.42% 27.09% 27.76% 27.74% 27.97% -
Total Cost 253,124 259,863 239,878 260,210 293,309 292,894 290,229 -10.39%
-
Net Worth 270,136 265,326 262,276 259,909 256,283 0 218,367 18.60%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Net Worth 270,136 265,326 262,276 259,909 256,283 0 218,367 18.60%
NOSH 72,812 72,891 72,854 72,803 72,807 72,807 72,789 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
NP Margin 7.10% 7.52% 9.58% 7.35% 7.09% 6.92% 6.95% -
ROE 7.16% 7.97% 9.69% 7.95% 8.74% 0.00% 9.93% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 374.20 385.51 364.15 385.77 433.59 432.19 428.51 -10.30%
EPS 26.57 29.01 34.89 28.37 30.75 29.93 29.80 -8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.64 3.60 3.57 3.52 0.00 3.00 18.57%
Adjusted Per Share Value based on latest NOSH - 72,803
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
RPS 88.00 90.76 85.69 90.71 101.96 101.63 100.74 -10.27%
EPS 6.25 6.83 8.21 6.67 7.23 7.04 7.01 -8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8725 0.857 0.8471 0.8395 0.8277 0.00 0.7053 18.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 -
Price 1.80 1.70 1.62 1.61 1.30 1.30 1.30 -
P/RPS 0.48 0.44 0.44 0.42 0.30 0.30 0.30 45.79%
P/EPS 6.77 5.86 4.64 5.68 4.23 4.34 4.36 42.33%
EY 14.76 17.06 21.54 17.62 23.66 23.02 22.92 -29.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.45 0.45 0.37 0.00 0.43 11.04%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 CAGR
Date 19/05/14 27/02/14 - - - - 25/02/13 -
Price 1.85 1.82 0.00 0.00 0.00 0.00 1.27 -
P/RPS 0.49 0.47 0.00 0.00 0.00 0.00 0.30 48.22%
P/EPS 6.96 6.27 0.00 0.00 0.00 0.00 4.26 48.26%
EY 14.36 15.94 0.00 0.00 0.00 0.00 23.47 -32.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.00 0.00 0.00 0.00 0.42 15.01%

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