[BDB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 186,732 146,940 270,444 304,592 293,544 138,280 195,444 -0.75%
PBT 13,232 20,416 28,340 37,340 37,196 17,040 12,648 0.75%
Tax -3,968 -5,740 -7,636 -9,444 -9,688 -4,496 -5,388 -4.96%
NP 9,264 14,676 20,704 27,896 27,508 12,544 7,260 4.14%
-
NP to SH 9,276 14,672 20,708 27,900 27,508 12,536 7,268 4.14%
-
Tax Rate 29.99% 28.12% 26.94% 25.29% 26.05% 26.38% 42.60% -
Total Cost 177,468 132,264 249,740 276,696 266,036 125,736 188,184 -0.97%
-
Net Worth 509,569 430,591 270,136 256,283 238,218 218,651 200,267 16.82%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 509,569 430,591 270,136 256,283 238,218 218,651 200,267 16.82%
NOSH 305,131 265,797 72,812 72,807 72,849 72,883 66,313 28.93%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.96% 9.99% 7.66% 9.16% 9.37% 9.07% 3.71% -
ROE 1.82% 3.41% 7.67% 10.89% 11.55% 5.73% 3.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.20 55.28 371.42 418.35 402.95 189.73 294.73 -23.02%
EPS 3.04 5.52 28.44 38.32 37.76 17.20 10.96 -19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.62 3.71 3.52 3.27 3.00 3.02 -9.39%
Adjusted Per Share Value based on latest NOSH - 72,807
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.31 47.46 87.35 98.38 94.81 44.66 63.12 -0.75%
EPS 3.00 4.74 6.69 9.01 8.88 4.05 2.35 4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6458 1.3907 0.8725 0.8277 0.7694 0.7062 0.6468 16.82%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.74 0.955 1.80 1.30 1.21 1.13 1.02 -
P/RPS 1.21 1.73 0.48 0.31 0.30 0.60 0.35 22.94%
P/EPS 24.34 17.30 6.33 3.39 3.20 6.57 9.31 17.35%
EY 4.11 5.78 15.80 29.48 31.21 15.22 10.75 -14.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.59 0.49 0.37 0.37 0.38 0.34 4.38%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 26/05/15 19/05/14 16/05/13 21/05/12 30/05/11 24/05/10 -
Price 0.68 0.875 1.85 1.70 1.23 1.21 0.94 -
P/RPS 1.11 1.58 0.50 0.41 0.31 0.64 0.32 23.01%
P/EPS 22.37 15.85 6.50 4.44 3.26 7.03 8.58 17.30%
EY 4.47 6.31 15.37 22.54 30.70 14.21 11.66 -14.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.50 0.48 0.38 0.40 0.31 4.76%

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