[BDB] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6.4%
YoY- 3.08%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 285,628 230,986 187,230 255,274 253,746 297,028 144,306 12.04%
PBT 1,876 13,854 17,036 31,448 28,558 35,572 16,892 -30.64%
Tax -486 -4,022 -4,770 -9,420 -7,184 -9,080 -4,162 -30.06%
NP 1,390 9,832 12,266 22,028 21,374 26,492 12,730 -30.84%
-
NP to SH 1,432 9,856 12,272 22,034 21,376 26,500 12,726 -30.49%
-
Tax Rate 25.91% 29.03% 28.00% 29.95% 25.16% 25.53% 24.64% -
Total Cost 284,238 221,154 174,964 233,246 232,372 270,536 131,576 13.68%
-
Net Worth 522,630 498,883 495,132 270,874 259,919 244,749 222,049 15.31%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 522,630 498,883 495,132 270,874 259,919 244,749 222,049 15.31%
NOSH 303,854 304,197 303,762 72,815 72,806 72,842 72,803 26.86%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.49% 4.26% 6.55% 8.63% 8.42% 8.92% 8.82% -
ROE 0.27% 1.98% 2.48% 8.13% 8.22% 10.83% 5.73% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 94.00 75.93 61.64 350.58 348.52 407.77 198.21 -11.68%
EPS 0.46 3.24 4.04 30.26 29.36 36.38 17.48 -45.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.64 1.63 3.72 3.57 3.36 3.05 -9.09%
Adjusted Per Share Value based on latest NOSH - 72,817
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 94.00 76.02 61.62 84.01 83.51 97.75 47.49 12.04%
EPS 0.46 3.24 4.04 7.25 7.03 8.72 4.19 -30.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.6418 1.6295 0.8915 0.8554 0.8055 0.7308 15.31%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.675 0.66 0.82 2.07 1.61 1.25 1.16 -
P/RPS 0.72 0.87 1.33 0.59 0.46 0.31 0.59 3.37%
P/EPS 143.23 20.37 20.30 6.84 5.48 3.44 6.64 66.76%
EY 0.70 4.91 4.93 14.62 18.24 29.10 15.07 -40.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.50 0.56 0.45 0.37 0.38 0.43%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 02/08/17 08/08/16 27/08/15 15/08/14 26/08/13 07/08/12 25/07/11 -
Price 0.65 0.65 0.62 2.45 1.63 1.46 1.19 -
P/RPS 0.69 0.86 1.01 0.70 0.47 0.36 0.60 2.35%
P/EPS 137.92 20.06 15.35 8.10 5.55 4.01 6.81 65.02%
EY 0.73 4.98 6.52 12.35 18.01 24.92 14.69 -39.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.38 0.66 0.46 0.43 0.39 -0.43%

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