[BDB] QoQ Annualized Quarter 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- 15.07%
YoY- -1.36%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Revenue 255,274 270,444 281,002 252,198 253,746 304,592 304,592 -13.15%
PBT 31,448 28,340 29,315 32,994 28,558 37,340 37,340 -12.81%
Tax -9,420 -7,636 -8,175 -8,401 -7,184 -9,444 -9,444 -0.20%
NP 22,028 20,704 21,140 24,593 21,374 27,896 27,896 -17.19%
-
NP to SH 22,034 20,708 21,143 24,597 21,376 27,900 27,900 -17.18%
-
Tax Rate 29.95% 26.94% 27.89% 25.46% 25.16% 25.29% 25.29% -
Total Cost 233,246 249,740 259,862 227,605 232,372 276,696 276,696 -12.75%
-
Net Worth 270,874 270,136 265,106 262,190 259,919 256,283 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Net Worth 270,874 270,136 265,106 262,190 259,919 256,283 0 -
NOSH 72,815 72,812 72,831 72,830 72,806 72,807 72,807 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
NP Margin 8.63% 7.66% 7.52% 9.75% 8.42% 9.16% 9.16% -
ROE 8.13% 7.67% 7.98% 9.38% 8.22% 10.89% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 350.58 371.42 385.82 346.28 348.52 418.35 418.35 -13.16%
EPS 30.26 28.44 29.03 33.77 29.36 38.32 38.32 -17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.71 3.64 3.60 3.57 3.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 72,854
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
RPS 84.01 89.00 92.48 83.00 83.51 100.24 100.24 -13.15%
EPS 7.25 6.82 6.96 8.10 7.03 9.18 9.18 -17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8915 0.889 0.8725 0.8629 0.8554 0.8434 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 -
Price 2.07 1.80 1.70 1.62 1.61 1.30 1.30 -
P/RPS 0.59 0.48 0.44 0.47 0.46 0.31 0.31 67.19%
P/EPS 6.84 6.33 5.86 4.80 5.48 3.39 3.39 75.18%
EY 14.62 15.80 17.08 20.85 18.24 29.48 29.48 -42.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.47 0.45 0.45 0.37 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Date 15/08/14 19/05/14 27/02/14 18/11/13 26/08/13 16/05/13 - -
Price 2.45 1.85 1.82 1.66 1.63 1.70 0.00 -
P/RPS 0.70 0.50 0.47 0.48 0.47 0.41 0.00 -
P/EPS 8.10 6.50 6.27 4.92 5.55 4.44 0.00 -
EY 12.35 15.37 15.95 20.35 18.01 22.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.50 0.50 0.46 0.46 0.48 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