[BDB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.48%
YoY- 39.78%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 277,361 280,831 265,297 321,285 205,179 189,677 216,648 4.20%
PBT 24,786 27,477 34,081 36,758 26,474 17,420 15,492 8.14%
Tax -7,275 -8,289 -8,662 -10,722 -7,844 -5,319 -3,395 13.53%
NP 17,511 19,188 25,419 26,036 18,630 12,101 12,097 6.35%
-
NP to SH 17,518 19,198 25,422 26,048 18,635 12,110 12,101 6.35%
-
Tax Rate 29.35% 30.17% 25.42% 29.17% 29.63% 30.53% 21.91% -
Total Cost 259,850 261,643 239,878 295,249 186,549 177,576 204,551 4.06%
-
Net Worth 485,157 276,748 262,276 246,360 223,627 209,672 192,738 16.62%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 485,157 276,748 262,276 246,360 223,627 209,672 192,738 16.62%
NOSH 303,223 72,828 72,854 72,887 72,842 66,352 66,233 28.84%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.31% 6.83% 9.58% 8.10% 9.08% 6.38% 5.58% -
ROE 3.61% 6.94% 9.69% 10.57% 8.33% 5.78% 6.28% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 91.47 385.60 364.15 440.79 281.67 285.86 327.10 -19.12%
EPS 5.78 26.36 34.89 35.74 25.58 18.25 18.27 -17.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 3.80 3.60 3.38 3.07 3.16 2.91 -9.48%
Adjusted Per Share Value based on latest NOSH - 72,887
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 91.28 92.42 87.31 105.74 67.53 62.42 71.30 4.20%
EPS 5.77 6.32 8.37 8.57 6.13 3.99 3.98 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5967 0.9108 0.8632 0.8108 0.736 0.69 0.6343 16.62%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.675 2.36 1.62 1.40 1.06 1.06 1.00 -
P/RPS 0.74 0.61 0.44 0.32 0.38 0.37 0.31 15.59%
P/EPS 11.68 8.95 4.64 3.92 4.14 5.81 5.47 13.47%
EY 8.56 11.17 21.54 25.53 24.13 17.22 18.27 -11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.62 0.45 0.41 0.35 0.34 0.34 3.58%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 17/11/14 - 06/11/12 24/10/11 26/10/10 23/11/09 -
Price 0.715 2.10 0.00 1.38 1.09 1.12 0.96 -
P/RPS 0.78 0.54 0.00 0.31 0.39 0.39 0.29 17.91%
P/EPS 12.38 7.97 0.00 3.86 4.26 6.14 5.25 15.36%
EY 8.08 12.55 0.00 25.90 23.47 16.30 19.03 -13.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.00 0.41 0.36 0.35 0.33 5.30%

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