[BDB] YoY 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- -46.77%
YoY- -41.74%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 68,810 56,880 60,026 50,725 75,128 37,583 33,815 12.55%
PBT 3,619 3,414 8,638 4,944 8,487 4,186 4,160 -2.29%
Tax -1,018 -951 -2,800 -1,231 -2,118 -957 -906 1.95%
NP 2,601 2,463 5,838 3,713 6,369 3,229 3,254 -3.66%
-
NP to SH 2,609 2,467 5,840 3,713 6,373 3,229 3,256 -3.62%
-
Tax Rate 28.13% 27.86% 32.41% 24.90% 24.96% 22.86% 21.78% -
Total Cost 66,209 54,417 54,188 47,012 68,759 34,354 30,561 13.73%
-
Net Worth 497,530 496,445 270,882 259,909 244,723 222,312 203,582 16.04%
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 497,530 496,445 270,882 259,909 244,723 222,312 203,582 16.04%
NOSH 303,372 304,567 72,817 72,803 72,834 72,889 66,313 28.81%
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 3.78% 4.33% 9.73% 7.32% 8.48% 8.59% 9.62% -
ROE 0.52% 0.50% 2.16% 1.43% 2.60% 1.45% 1.60% -
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 22.68 18.68 82.43 69.67 103.15 51.56 50.99 -12.61%
EPS 0.86 0.81 8.02 5.10 8.75 4.43 4.91 -25.17%
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 22.22 18.37 19.39 16.38 24.26 12.14 10.92 12.55%
EPS 0.84 0.80 1.89 1.20 2.06 1.04 1.05 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6069 1.6034 0.8749 0.8395 0.7904 0.718 0.6575 16.04%
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 2.91 4.39 2.51 2.31 1.21 2.25 1.86 7.73%
P/EPS 76.74 101.23 25.81 31.57 14.29 26.19 19.35 25.78%
EY 1.30 0.99 3.87 3.17 7.00 3.82 5.17 -20.53%
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 2.87 3.32 2.97 2.34 1.42 2.31 1.86 7.48%
P/EPS 75.58 76.54 30.55 31.96 16.69 26.86 19.35 25.46%
EY 1.32 1.31 3.27 3.13 5.99 3.72 5.17 -20.33%
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