[BDB] YoY 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- 108.97%
YoY- 42.31%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 87,176 43,845 61,341 62,276 85,558 70,360 37,065 15.30%
PBT 8,442 5,314 7,185 10,467 7,606 8,255 2,766 20.41%
Tax -2,645 -1,648 -1,705 -2,709 -2,159 -2,415 -657 26.10%
NP 5,797 3,666 5,480 7,758 5,447 5,840 2,109 18.33%
-
NP to SH 5,801 3,669 5,484 7,759 5,452 5,842 2,110 18.34%
-
Tax Rate 31.33% 31.01% 23.73% 25.88% 28.39% 29.25% 23.75% -
Total Cost 81,379 40,179 55,861 54,518 80,111 64,520 34,956 15.10%
-
Net Worth 504,170 485,157 276,748 262,276 246,360 223,627 209,672 15.73%
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 504,170 485,157 276,748 262,276 246,360 223,627 209,672 15.73%
NOSH 303,717 303,223 72,828 72,854 72,887 72,842 66,352 28.82%
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 6.65% 8.36% 8.93% 12.46% 6.37% 8.30% 5.69% -
ROE 1.15% 0.76% 1.98% 2.96% 2.21% 2.61% 1.01% -
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 28.70 14.46 84.23 85.48 117.38 96.59 55.86 -10.49%
EPS 1.91 1.21 7.53 10.65 7.48 8.02 3.18 -8.13%
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 28.16 14.16 19.81 20.11 27.63 22.72 11.97 15.30%
EPS 1.87 1.19 1.77 2.51 1.76 1.89 0.68 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6284 1.567 0.8938 0.8471 0.7957 0.7223 0.6772 15.73%
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 2.25 4.67 2.80 1.90 1.19 1.10 1.90 2.85%
P/EPS 33.77 55.79 31.34 15.21 18.72 13.22 33.33 0.21%
EY 2.96 1.79 3.19 6.57 5.34 7.57 3.00 -0.22%
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 2.23 4.94 2.49 1.94 1.18 1.13 2.00 1.82%
P/EPS 33.51 59.09 27.89 15.59 18.45 13.59 35.22 -0.82%
EY 2.98 1.69 3.59 6.42 5.42 7.36 2.84 0.80%
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