[BDB] QoQ TTM 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- -16.83%
YoY- -2.53%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 280,831 281,766 272,465 281,002 265,297 280,858 315,691 -7.49%
PBT 27,477 30,759 27,065 29,315 34,081 28,321 30,983 -7.68%
Tax -8,289 -9,293 -7,724 -8,176 -8,662 -7,673 -8,601 -2.43%
NP 19,188 21,466 19,341 21,139 25,419 20,648 22,382 -9.74%
-
NP to SH 19,198 21,473 19,346 21,144 25,422 20,653 22,392 -9.74%
-
Tax Rate 30.17% 30.21% 28.54% 27.89% 25.42% 27.09% 27.76% -
Total Cost 261,643 260,300 253,124 259,863 239,878 260,210 293,309 -7.32%
-
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 6.83% 7.62% 7.10% 7.52% 9.58% 7.35% 7.09% -
ROE 6.94% 7.93% 7.16% 7.97% 9.69% 7.95% 8.74% -
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 385.60 386.95 374.20 385.51 364.15 385.77 433.59 -7.51%
EPS 26.36 29.49 26.57 29.01 34.89 28.37 30.75 -9.75%
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 90.70 91.01 88.00 90.76 85.69 90.71 101.96 -7.49%
EPS 6.20 6.94 6.25 6.83 8.21 6.67 7.23 -9.73%
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 0.61 0.53 0.48 0.44 0.44 0.42 0.30 60.42%
P/EPS 8.95 7.02 6.77 5.86 4.64 5.68 4.23 64.73%
EY 11.17 14.25 14.76 17.06 21.54 17.62 23.66 -39.34%
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 - - - -
Price 2.10 2.45 1.85 1.82 0.00 0.00 0.00 -
P/RPS 0.54 0.63 0.49 0.47 0.00 0.00 0.00 -
P/EPS 7.97 8.31 6.96 6.27 0.00 0.00 0.00 -
EY 12.55 12.04 14.36 15.94 0.00 0.00 0.00 -
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 0.00 0.00 0.00 -

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