[BDB] YoY Quarter Result on 30-Mar-2013 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Mar-2013 [#1]
Profit Trend
QoQ- 133.28%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 46,683 36,735 67,611 76,148 73,386 34,570 48,861 -0.75%
PBT 3,308 5,104 7,085 9,335 9,299 4,260 3,162 0.75%
Tax -992 -1,435 -1,909 -2,361 -2,422 -1,124 -1,347 -4.96%
NP 2,316 3,669 5,176 6,974 6,877 3,136 1,815 4.14%
-
NP to SH 2,319 3,668 5,177 6,975 6,877 3,134 1,817 4.14%
-
Tax Rate 29.99% 28.12% 26.94% 25.29% 26.05% 26.38% 42.60% -
Total Cost 44,367 33,066 62,435 69,174 66,509 31,434 47,046 -0.97%
-
Net Worth 509,569 430,591 270,136 0 238,218 218,651 200,267 16.82%
Dividend
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 509,569 430,591 270,136 0 238,218 218,651 200,267 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 30/03/13 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 0.46% 0.85% 1.92% 0.00% 2.89% 1.43% 0.91% -
Per Share
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.30 13.82 92.86 104.59 100.74 47.43 73.68 -23.02%
EPS 0.76 1.38 7.11 9.58 9.44 4.30 2.74 -19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.62 3.71 0.00 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 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.08 11.86 21.84 24.59 23.70 11.17 15.78 -0.75%
EPS 0.75 1.18 1.67 2.25 2.22 1.01 0.59 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6458 1.3907 0.8725 0.00 0.7694 0.7062 0.6468 16.82%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/03/13 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 4.84 6.91 1.94 1.24 1.20 2.38 1.38 23.23%
P/EPS 97.37 69.20 25.32 13.57 12.82 26.28 37.23 17.36%
EY 1.03 1.45 3.95 7.37 7.80 3.81 2.69 -14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.59 0.49 0.00 0.37 0.38 0.34 4.38%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 26/05/15 19/05/14 - 21/05/12 30/05/11 24/05/10 -
Price 0.68 0.875 1.85 0.00 1.23 1.21 0.94 -
P/RPS 4.44 6.33 1.99 0.00 1.22 2.55 1.28 23.01%
P/EPS 89.47 63.41 26.02 0.00 13.03 28.14 34.31 17.30%
EY 1.12 1.58 3.84 0.00 7.67 3.55 2.91 -14.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.50 0.00 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