[BDB] YoY Cumulative 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- 53.23%
YoY- -19.34%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 115,493 93,615 127,637 126,873 148,514 72,153 82,677 5.72%
PBT 6,927 8,518 15,724 14,279 17,786 8,446 7,373 -1.03%
Tax -2,011 -2,385 -4,710 -3,592 -4,540 -2,081 -2,253 -1.87%
NP 4,916 6,133 11,014 10,687 13,246 6,365 5,120 -0.67%
-
NP to SH 4,928 6,136 11,017 10,688 13,250 6,363 5,123 -0.64%
-
Tax Rate 29.03% 28.00% 29.95% 25.16% 25.53% 24.64% 30.56% -
Total Cost 110,577 87,482 116,623 116,186 135,268 65,788 77,557 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 0.99% 1.24% 4.07% 4.11% 5.41% 2.87% 2.52% -
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 37.97 30.82 175.29 174.26 203.88 99.11 124.91 -17.98%
EPS 1.62 2.02 15.13 14.68 18.19 8.74 7.74 -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 37.30 30.24 41.22 40.98 47.97 23.30 26.70 5.72%
EPS 1.59 1.98 3.56 3.45 4.28 2.06 1.65 -0.61%
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 1.74 2.66 1.18 0.92 0.61 1.17 0.76 14.78%
P/EPS 40.74 40.59 13.68 10.97 6.87 13.27 12.27 22.11%
EY 2.45 2.46 7.31 9.12 14.55 7.53 8.15 -18.13%
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 1.71 2.01 1.40 0.94 0.72 1.20 0.76 14.45%
P/EPS 40.12 30.69 16.19 11.10 8.03 13.62 12.27 21.80%
EY 2.49 3.26 6.18 9.01 12.46 7.34 8.15 -17.91%
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