[BDB] YoY Annualized Quarter 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- -23.38%
YoY- -19.34%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 230,986 187,230 255,274 253,746 297,028 144,306 165,354 5.72%
PBT 13,854 17,036 31,448 28,558 35,572 16,892 14,746 -1.03%
Tax -4,022 -4,770 -9,420 -7,184 -9,080 -4,162 -4,506 -1.87%
NP 9,832 12,266 22,028 21,374 26,492 12,730 10,240 -0.67%
-
NP to SH 9,856 12,272 22,034 21,376 26,500 12,726 10,246 -0.64%
-
Tax Rate 29.03% 28.00% 29.95% 25.16% 25.53% 24.64% 30.56% -
Total Cost 221,154 174,964 233,246 232,372 270,536 131,576 155,114 6.08%
-
Net Worth 498,883 495,132 270,874 259,919 244,749 222,049 203,199 16.13%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 498,883 495,132 270,874 259,919 244,749 222,049 203,199 16.13%
NOSH 304,197 303,762 72,815 72,806 72,842 72,803 66,188 28.91%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.26% 6.55% 8.63% 8.42% 8.92% 8.82% 6.19% -
ROE 1.98% 2.48% 8.13% 8.22% 10.83% 5.73% 5.04% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 75.93 61.64 350.58 348.52 407.77 198.21 249.82 -17.98%
EPS 3.24 4.04 30.26 29.36 36.38 17.48 15.48 -22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.63 3.72 3.57 3.36 3.05 3.07 -9.91%
Adjusted Per Share Value based on latest NOSH - 72,803
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.60 60.47 82.45 81.96 95.93 46.61 53.41 5.72%
EPS 3.18 3.96 7.12 6.90 8.56 4.11 3.31 -0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6113 1.5992 0.8749 0.8395 0.7905 0.7172 0.6563 16.13%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.66 0.82 2.07 1.61 1.25 1.16 0.95 -
P/RPS 0.87 1.33 0.59 0.46 0.31 0.59 0.38 14.78%
P/EPS 20.37 20.30 6.84 5.48 3.44 6.64 6.14 22.10%
EY 4.91 4.93 14.62 18.24 29.10 15.07 16.29 -18.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.56 0.45 0.37 0.38 0.31 4.33%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/08/16 27/08/15 15/08/14 26/08/13 07/08/12 25/07/11 26/07/10 -
Price 0.65 0.62 2.45 1.63 1.46 1.19 0.95 -
P/RPS 0.86 1.01 0.70 0.47 0.36 0.60 0.38 14.56%
P/EPS 20.06 15.35 8.10 5.55 4.01 6.81 6.14 21.79%
EY 4.98 6.52 12.35 18.01 24.92 14.69 16.29 -17.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.66 0.46 0.43 0.39 0.31 4.33%

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