[BDB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -2.06%
YoY- -25.78%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
Revenue 255,468 186,732 146,940 270,444 304,592 304,592 293,544 -2.73%
PBT 1,528 13,232 20,416 28,340 37,340 37,340 37,196 -47.17%
Tax -460 -3,968 -5,740 -7,636 -9,444 -9,444 -9,688 -45.61%
NP 1,068 9,264 14,676 20,704 27,896 27,896 27,508 -47.76%
-
NP to SH 1,116 9,276 14,672 20,708 27,900 27,900 27,508 -47.30%
-
Tax Rate 30.10% 29.99% 28.12% 26.94% 25.29% 25.29% 26.05% -
Total Cost 254,400 177,468 132,264 249,740 276,696 276,696 266,036 -0.89%
-
Net Worth 534,784 509,569 430,591 270,136 256,283 0 238,218 17.54%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
Net Worth 534,784 509,569 430,591 270,136 256,283 0 238,218 17.54%
NOSH 303,854 305,131 265,797 72,812 72,807 72,807 72,849 33.03%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
NP Margin 0.42% 4.96% 9.99% 7.66% 9.16% 9.16% 9.37% -
ROE 0.21% 1.82% 3.41% 7.67% 10.89% 0.00% 11.55% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
RPS 84.08 61.20 55.28 371.42 418.35 418.35 402.95 -26.89%
EPS 0.36 3.04 5.52 28.44 38.32 38.32 37.76 -60.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.67 1.62 3.71 3.52 0.00 3.27 -11.64%
Adjusted Per Share Value based on latest NOSH - 72,812
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
RPS 82.51 60.31 47.46 87.35 98.38 98.38 94.81 -2.73%
EPS 0.36 3.00 4.74 6.69 9.01 9.01 8.88 -47.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7273 1.6458 1.3907 0.8725 0.8277 0.00 0.7694 17.54%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 29/03/13 30/03/12 -
Price 0.76 0.74 0.955 1.80 1.30 1.30 1.21 -
P/RPS 0.90 1.21 1.73 0.48 0.31 0.31 0.30 24.55%
P/EPS 206.93 24.34 17.30 6.33 3.39 3.39 3.20 130.11%
EY 0.48 4.11 5.78 15.80 29.48 29.48 31.21 -56.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.59 0.49 0.37 0.00 0.37 3.04%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/03/13 31/03/12 CAGR
Date 15/05/17 25/04/16 26/05/15 19/05/14 16/05/13 - 21/05/12 -
Price 0.72 0.68 0.875 1.85 1.70 0.00 1.23 -
P/RPS 0.86 1.11 1.58 0.50 0.41 0.00 0.31 22.62%
P/EPS 196.04 22.37 15.85 6.50 4.44 0.00 3.26 126.79%
EY 0.51 4.47 6.31 15.37 22.54 0.00 30.70 -55.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.54 0.50 0.48 0.00 0.38 1.53%

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