[BDB] YoY Annualized Quarter 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- -13.03%
YoY- 10.93%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 243,296 328,879 281,002 311,909 229,726 182,408 214,318 2.13%
PBT 40,767 33,862 29,315 30,099 28,067 19,911 20,816 11.84%
Tax -16,818 -9,702 -8,175 -8,419 -8,520 -6,258 -6,091 18.43%
NP 23,949 24,160 21,140 21,680 19,547 13,653 14,725 8.43%
-
NP to SH 23,965 24,168 21,143 21,687 19,551 13,663 14,729 8.44%
-
Tax Rate 41.25% 28.65% 27.89% 27.97% 30.36% 31.43% 29.26% -
Total Cost 219,347 304,719 259,862 290,229 210,179 168,755 199,593 1.58%
-
Net Worth 504,846 284,111 265,106 249,132 231,629 197,707 197,226 16.95%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 504,846 284,111 265,106 249,132 231,629 197,707 197,226 16.95%
NOSH 304,124 72,848 72,831 72,845 72,839 66,793 66,183 28.92%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.84% 7.35% 7.52% 6.95% 8.51% 7.48% 6.87% -
ROE 4.75% 8.51% 7.98% 8.71% 8.44% 6.91% 7.47% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 80.00 451.45 385.82 428.18 315.39 273.09 323.82 -20.77%
EPS 7.88 33.18 29.03 29.78 26.85 19.66 22.25 -15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 3.90 3.64 3.42 3.18 2.96 2.98 -9.28%
Adjusted Per Share Value based on latest NOSH - 72,789
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 78.58 106.22 90.76 100.74 74.20 58.91 69.22 2.13%
EPS 7.74 7.81 6.83 7.00 6.31 4.41 4.76 8.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6306 0.9176 0.8562 0.8047 0.7481 0.6386 0.637 16.95%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.67 0.79 1.70 1.30 1.17 1.14 0.98 -
P/RPS 0.84 0.17 0.44 0.30 0.37 0.42 0.30 18.71%
P/EPS 8.50 2.38 5.86 4.37 4.36 5.57 4.40 11.59%
EY 11.76 41.99 17.08 22.90 22.94 17.94 22.71 -10.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.20 0.47 0.38 0.37 0.39 0.33 3.25%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/02/16 26/02/15 27/02/14 25/02/13 22/02/12 28/02/11 25/02/10 -
Price 0.64 0.835 1.82 1.27 1.20 1.26 0.94 -
P/RPS 0.80 0.18 0.47 0.30 0.38 0.46 0.29 18.41%
P/EPS 8.12 2.52 6.27 4.27 4.47 6.16 4.22 11.51%
EY 12.31 39.73 15.95 23.44 22.37 16.23 23.68 -10.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.21 0.50 0.37 0.38 0.43 0.32 3.35%

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