[BDB] YoY TTM 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- -7.77%
YoY- -21.88%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 265,174 294,857 281,766 280,858 306,087 171,884 204,397 4.43%
PBT 39,176 26,657 30,759 28,321 37,407 20,985 18,199 13.61%
Tax -16,192 -7,332 -9,293 -7,673 -10,978 -6,086 -5,765 18.76%
NP 22,984 19,325 21,466 20,648 26,429 14,899 12,434 10.77%
-
NP to SH 23,011 19,333 21,473 20,653 26,438 14,903 12,444 10.77%
-
Tax Rate 41.33% 27.50% 30.21% 27.09% 29.35% 29.00% 31.68% -
Total Cost 242,190 275,532 260,300 260,210 279,658 156,985 191,963 3.94%
-
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 8.67% 6.55% 7.62% 7.35% 8.63% 8.67% 6.08% -
ROE 4.63% 3.89% 7.93% 7.95% 10.80% 6.70% 6.11% -
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 87.41 96.81 386.95 385.77 420.25 235.81 308.23 -18.92%
EPS 7.59 6.35 29.49 28.37 36.30 20.45 18.77 -13.99%
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 87.27 97.04 92.73 92.43 100.73 56.57 67.27 4.42%
EPS 7.57 6.36 7.07 6.80 8.70 4.90 4.10 10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6374 1.6338 0.8915 0.8554 0.8054 0.7316 0.67 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 0.76 0.85 0.53 0.42 0.30 0.49 0.31 16.10%
P/EPS 8.70 12.92 7.02 5.68 3.44 5.67 5.06 9.44%
EY 11.49 7.74 14.25 17.62 29.04 17.63 19.75 -8.62%
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 - 07/08/12 25/07/11 26/07/10 -
Price 0.65 0.62 2.45 0.00 1.46 1.19 0.95 -
P/RPS 0.74 0.64 0.63 0.00 0.35 0.50 0.31 15.59%
P/EPS 8.57 9.77 8.31 0.00 4.02 5.82 5.06 9.17%
EY 11.67 10.24 12.04 0.00 24.86 17.18 19.75 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.66 0.00 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