[BDB] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -10.59%
YoY- -24.48%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 350,945 308,505 277,361 280,831 265,297 321,285 205,179 9.34%
PBT 40,424 42,304 24,786 27,477 34,081 36,758 26,474 7.30%
Tax -14,576 -17,189 -7,275 -8,289 -8,662 -10,722 -7,844 10.86%
NP 25,848 25,115 17,511 19,188 25,419 26,036 18,630 5.60%
-
NP to SH 25,889 25,147 17,518 19,198 25,422 26,048 18,635 5.62%
-
Tax Rate 36.06% 40.63% 29.35% 30.17% 25.42% 29.17% 29.63% -
Total Cost 325,097 283,390 259,850 261,643 239,878 295,249 186,549 9.68%
-
Net Worth 522,630 504,170 485,157 276,748 262,276 246,360 223,627 15.18%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 522,630 504,170 485,157 276,748 262,276 246,360 223,627 15.18%
NOSH 303,854 303,717 303,223 72,828 72,854 72,887 72,842 26.84%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.37% 8.14% 6.31% 6.83% 9.58% 8.10% 9.08% -
ROE 4.95% 4.99% 3.61% 6.94% 9.69% 10.57% 8.33% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 115.50 101.58 91.47 385.60 364.15 440.79 281.67 -13.79%
EPS 8.52 8.28 5.78 26.36 34.89 35.74 25.58 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.66 1.60 3.80 3.60 3.38 3.07 -9.19%
Adjusted Per Share Value based on latest NOSH - 72,828
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 115.50 101.53 91.28 92.42 87.31 105.74 67.53 9.34%
EPS 8.52 8.28 5.77 6.32 8.37 8.57 6.13 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.6592 1.5967 0.9108 0.8632 0.8108 0.736 15.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.62 0.645 0.675 2.36 1.62 1.40 1.06 -
P/RPS 0.54 0.63 0.74 0.61 0.44 0.32 0.38 6.02%
P/EPS 7.28 7.79 11.68 8.95 4.64 3.92 4.14 9.85%
EY 13.74 12.84 8.56 11.17 21.54 25.53 24.13 -8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.42 0.62 0.45 0.41 0.35 0.47%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 19/10/17 28/11/16 23/11/15 17/11/14 - 06/11/12 24/10/11 -
Price 0.62 0.64 0.715 2.10 0.00 1.38 1.09 -
P/RPS 0.54 0.63 0.78 0.54 0.00 0.31 0.39 5.56%
P/EPS 7.28 7.73 12.38 7.97 0.00 3.86 4.26 9.33%
EY 13.74 12.94 8.08 12.55 0.00 25.90 23.47 -8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.45 0.55 0.00 0.41 0.36 0.00%

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