[BDB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 72.6%
YoY- -1.36%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 202,668 137,461 188,978 189,149 234,072 142,513 119,742 9.15%
PBT 15,369 13,832 22,908 24,746 25,393 16,701 10,139 7.17%
Tax -4,656 -4,033 -6,414 -6,301 -6,700 -4,497 -2,911 8.13%
NP 10,713 9,799 16,494 18,445 18,693 12,204 7,228 6.77%
-
NP to SH 10,729 9,802 16,500 18,448 18,703 12,205 7,233 6.78%
-
Tax Rate 30.29% 29.16% 28.00% 25.46% 26.39% 26.93% 28.71% -
Total Cost 191,955 127,662 172,484 170,704 215,379 130,309 112,514 9.30%
-
Net Worth 504,536 487,055 276,821 262,190 246,264 223,564 209,306 15.77%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 504,536 487,055 276,821 262,190 246,264 223,564 209,306 15.77%
NOSH 303,937 304,409 72,847 72,830 72,859 72,822 66,236 28.87%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.29% 7.13% 8.73% 9.75% 7.99% 8.56% 6.04% -
ROE 2.13% 2.01% 5.96% 7.04% 7.59% 5.46% 3.46% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.68 45.16 259.42 259.71 321.27 195.70 180.78 -15.30%
EPS 3.53 3.22 22.65 25.33 25.67 16.76 10.92 -17.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.60 3.80 3.60 3.38 3.07 3.16 -10.16%
Adjusted Per Share Value based on latest NOSH - 72,854
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.70 45.24 62.19 62.25 77.03 46.90 39.41 9.15%
EPS 3.53 3.23 5.43 6.07 6.16 4.02 2.38 6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6605 1.6029 0.911 0.8629 0.8105 0.7358 0.6888 15.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.645 0.675 2.36 1.62 1.40 1.06 1.06 -
P/RPS 0.97 1.49 0.91 0.62 0.44 0.54 0.59 8.63%
P/EPS 18.27 20.96 10.42 6.40 5.45 6.32 9.71 11.09%
EY 5.47 4.77 9.60 15.64 18.34 15.81 10.30 -10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.62 0.45 0.41 0.35 0.34 2.31%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 23/11/15 17/11/14 18/11/13 06/11/12 24/10/11 26/10/10 -
Price 0.64 0.715 2.10 1.66 1.38 1.09 1.12 -
P/RPS 0.96 1.58 0.81 0.64 0.43 0.56 0.62 7.55%
P/EPS 18.13 22.20 9.27 6.55 5.38 6.50 10.26 9.94%
EY 5.52 4.50 10.79 15.26 18.60 15.38 9.75 -9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.55 0.46 0.41 0.36 0.35 1.81%

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