[BDB] QoQ TTM 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- -16.72%
YoY- 10.95%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 280,858 315,691 314,671 311,909 321,285 306,087 268,542 3.65%
PBT 28,321 30,983 30,135 30,099 36,758 37,407 33,106 -11.74%
Tax -7,673 -8,601 -8,358 -8,419 -10,722 -10,978 -9,817 -17.90%
NP 20,648 22,382 21,777 21,680 26,036 26,429 23,289 -9.18%
-
NP to SH 20,653 22,392 21,790 21,692 26,048 26,438 23,294 -9.18%
-
Tax Rate 27.09% 27.76% 27.74% 27.97% 29.17% 29.35% 29.65% -
Total Cost 260,210 293,309 292,894 290,229 295,249 279,658 245,253 4.85%
-
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 7.35% 7.09% 6.92% 6.95% 8.10% 8.63% 8.67% -
ROE 7.95% 8.74% 0.00% 9.93% 10.57% 10.80% 9.78% -
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 385.77 433.59 432.19 428.51 440.79 420.25 368.63 3.70%
EPS 28.37 30.75 29.93 29.80 35.74 36.30 31.98 -9.14%
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 90.71 101.96 101.63 100.74 103.77 98.86 86.73 3.65%
EPS 6.67 7.23 7.04 7.01 8.41 8.54 7.52 -9.15%
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 0.42 0.30 0.30 0.30 0.32 0.30 0.33 21.29%
P/EPS 5.68 4.23 4.34 4.36 3.92 3.44 3.78 38.53%
EY 17.62 23.66 23.02 22.92 25.53 29.04 26.43 -27.71%
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 - - - 25/02/13 06/11/12 07/08/12 21/05/12 -
Price 0.00 0.00 0.00 1.27 1.38 1.46 1.23 -
P/RPS 0.00 0.00 0.00 0.30 0.31 0.35 0.33 -
P/EPS 0.00 0.00 0.00 4.26 3.86 4.02 3.85 -
EY 0.00 0.00 0.00 23.47 25.90 24.86 26.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.42 0.41 0.43 0.38 -

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