[BDB] YoY TTM 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- 23.09%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 308,505 277,361 280,831 265,297 321,285 205,179 189,677 8.43%
PBT 42,304 24,786 27,477 34,081 36,758 26,474 17,420 15.92%
Tax -17,189 -7,275 -8,289 -8,662 -10,722 -7,844 -5,319 21.56%
NP 25,115 17,511 19,188 25,419 26,036 18,630 12,101 12.92%
-
NP to SH 25,147 17,518 19,198 25,422 26,048 18,635 12,110 12.93%
-
Tax Rate 40.63% 29.35% 30.17% 25.42% 29.17% 29.63% 30.53% -
Total Cost 283,390 259,850 261,643 239,878 295,249 186,549 177,576 8.09%
-
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 8.14% 6.31% 6.83% 9.58% 8.10% 9.08% 6.38% -
ROE 4.99% 3.61% 6.94% 9.69% 10.57% 8.33% 5.78% -
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 101.58 91.47 385.60 364.15 440.79 281.67 285.86 -15.82%
EPS 8.28 5.78 26.36 34.89 35.74 25.58 18.25 -12.33%
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 99.64 89.58 90.70 85.69 103.77 66.27 61.26 8.43%
EPS 8.12 5.66 6.20 8.21 8.41 6.02 3.91 12.94%
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 0.63 0.74 0.61 0.44 0.32 0.38 0.37 9.26%
P/EPS 7.79 11.68 8.95 4.64 3.92 4.14 5.81 5.00%
EY 12.84 8.56 11.17 21.54 25.53 24.13 17.22 -4.76%
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 - 06/11/12 24/10/11 26/10/10 -
Price 0.64 0.715 2.10 0.00 1.38 1.09 1.12 -
P/RPS 0.63 0.78 0.54 0.00 0.31 0.39 0.39 8.31%
P/EPS 7.73 12.38 7.97 0.00 3.86 4.26 6.14 3.90%
EY 12.94 8.08 12.55 0.00 25.90 23.47 16.30 -3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.55 0.00 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