[BDB] QoQ Annualized Quarter 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- -5.9%
YoY- 53.24%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 304,592 304,592 311,909 312,096 297,028 293,544 229,726 25.33%
PBT 37,340 37,340 30,099 33,857 35,572 37,196 28,067 25.67%
Tax -9,444 -9,444 -8,419 -8,933 -9,080 -9,688 -8,520 8.59%
NP 27,896 27,896 21,680 24,924 26,492 27,508 19,547 32.93%
-
NP to SH 27,900 27,900 21,687 24,937 26,500 27,508 19,551 32.92%
-
Tax Rate 25.29% 25.29% 27.97% 26.38% 25.53% 26.05% 30.36% -
Total Cost 276,696 276,696 290,229 287,172 270,536 266,036 210,179 24.61%
-
Net Worth 256,283 0 249,132 246,264 244,749 238,218 231,629 8.43%
Dividend
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 256,283 0 249,132 246,264 244,749 238,218 231,629 8.43%
NOSH 72,807 72,807 72,845 72,859 72,842 72,849 72,839 -0.03%
Ratio Analysis
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.16% 9.16% 6.95% 7.99% 8.92% 9.37% 8.51% -
ROE 10.89% 0.00% 8.71% 10.13% 10.83% 11.55% 8.44% -
Per Share
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 418.35 418.35 428.18 428.35 407.77 402.95 315.39 25.37%
EPS 38.32 38.32 29.78 34.23 36.38 37.76 26.85 32.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 0.00 3.42 3.38 3.36 3.27 3.18 8.47%
Adjusted Per Share Value based on latest NOSH - 72,887
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 98.38 98.38 100.74 100.80 95.93 94.81 74.20 25.33%
EPS 9.01 9.01 7.00 8.05 8.56 8.88 6.31 32.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8277 0.00 0.8047 0.7954 0.7905 0.7694 0.7481 8.43%
Price Multiplier on Financial Quarter End Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.30 1.30 1.30 1.40 1.25 1.21 1.17 -
P/RPS 0.31 0.31 0.30 0.33 0.31 0.30 0.37 -13.20%
P/EPS 3.39 3.39 4.37 4.09 3.44 3.20 4.36 -18.24%
EY 29.48 29.48 22.90 24.45 29.10 31.21 22.94 22.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.00 0.38 0.41 0.37 0.37 0.37 0.00%
Price Multiplier on Announcement Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/05/13 - 25/02/13 06/11/12 07/08/12 21/05/12 22/02/12 -
Price 1.70 0.00 1.27 1.38 1.46 1.23 1.20 -
P/RPS 0.41 0.00 0.30 0.32 0.36 0.31 0.38 6.27%
P/EPS 4.44 0.00 4.27 4.03 4.01 3.26 4.47 -0.53%
EY 22.54 0.00 23.44 24.80 24.92 30.70 22.37 0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.37 0.41 0.43 0.38 0.38 20.56%

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