[BDB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -16.83%
YoY- -2.53%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 356,587 243,296 328,879 281,002 311,909 229,726 182,407 11.80%
PBT 52,294 40,767 33,862 29,315 30,099 28,067 19,861 17.49%
Tax -18,321 -16,568 -9,655 -8,176 -8,419 -8,519 -6,258 19.58%
NP 33,973 24,199 24,207 21,139 21,680 19,548 13,603 16.46%
-
NP to SH 34,000 24,218 24,215 21,144 21,692 19,551 13,613 16.46%
-
Tax Rate 35.03% 40.64% 28.51% 27.89% 27.97% 30.35% 31.51% -
Total Cost 322,614 219,097 304,672 259,863 290,229 210,178 168,804 11.38%
-
Net Worth 535,385 504,518 284,084 265,326 218,367 218,599 136,901 25.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 535,385 504,518 284,084 265,326 218,367 218,599 136,901 25.49%
NOSH 304,196 303,927 72,842 72,891 72,789 72,866 68,450 28.19%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.53% 9.95% 7.36% 7.52% 6.95% 8.51% 7.46% -
ROE 6.35% 4.80% 8.52% 7.97% 9.93% 8.94% 9.94% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 117.22 80.05 451.49 385.51 428.51 315.27 266.48 -12.78%
EPS 11.18 7.97 33.24 29.01 29.80 26.83 19.89 -9.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.66 3.90 3.64 3.00 3.00 2.00 -2.10%
Adjusted Per Share Value based on latest NOSH - 72,891
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 115.17 78.58 106.22 90.76 100.74 74.20 58.91 11.81%
EPS 10.98 7.82 7.82 6.83 7.01 6.31 4.40 16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7292 1.6295 0.9175 0.857 0.7053 0.706 0.4422 25.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.68 0.67 0.79 1.70 1.30 1.17 1.14 -
P/RPS 0.58 0.84 0.17 0.44 0.30 0.37 0.43 5.10%
P/EPS 6.08 8.41 2.38 5.86 4.36 4.36 5.73 0.99%
EY 16.44 11.89 42.08 17.06 22.92 22.93 17.45 -0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.20 0.47 0.43 0.39 0.57 -6.12%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 18/02/16 26/02/15 27/02/14 25/02/13 22/02/12 28/02/11 -
Price 0.81 0.64 0.835 1.82 1.27 1.20 1.26 -
P/RPS 0.69 0.80 0.18 0.47 0.30 0.38 0.47 6.60%
P/EPS 7.25 8.03 2.51 6.27 4.26 4.47 6.34 2.25%
EY 13.80 12.45 39.81 15.94 23.47 22.36 15.78 -2.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.21 0.50 0.42 0.40 0.63 -5.10%

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