[BDB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 9.85%
YoY- 14.31%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 183,281 187,230 146,940 328,879 251,970 255,274 270,444 -22.82%
PBT 18,442 17,036 20,416 33,862 30,544 31,448 28,340 -24.88%
Tax -5,377 -4,770 -5,740 -9,702 -8,552 -9,420 -7,636 -20.83%
NP 13,065 12,266 14,676 24,160 21,992 22,028 20,704 -26.40%
-
NP to SH 13,069 12,272 14,672 24,168 22,000 22,034 20,708 -26.40%
-
Tax Rate 29.16% 28.00% 28.12% 28.65% 28.00% 29.95% 26.94% -
Total Cost 170,216 174,964 132,264 304,719 229,978 233,246 249,740 -22.53%
-
Net Worth 487,055 495,132 430,591 284,111 276,821 270,874 270,136 48.08%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 487,055 495,132 430,591 284,111 276,821 270,874 270,136 48.08%
NOSH 304,409 303,762 265,797 72,848 72,847 72,815 72,812 159.29%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.13% 6.55% 9.99% 7.35% 8.73% 8.63% 7.66% -
ROE 2.68% 2.48% 3.41% 8.51% 7.95% 8.13% 7.67% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 60.21 61.64 55.28 451.45 345.89 350.58 371.42 -70.23%
EPS 4.29 4.04 5.52 33.18 30.20 30.26 28.44 -71.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.63 1.62 3.90 3.80 3.72 3.71 -42.88%
Adjusted Per Share Value based on latest NOSH - 72,842
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 59.20 60.47 47.46 106.22 81.38 82.45 87.35 -22.82%
EPS 4.22 3.96 4.74 7.81 7.11 7.12 6.69 -26.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5731 1.5992 1.3907 0.9176 0.8941 0.8749 0.8725 48.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.675 0.82 0.955 0.79 2.36 2.07 1.80 -
P/RPS 1.12 1.33 1.73 0.17 0.68 0.59 0.48 75.83%
P/EPS 15.72 20.30 17.30 2.38 7.81 6.84 6.33 83.28%
EY 6.36 4.93 5.78 41.99 12.80 14.62 15.80 -45.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.59 0.20 0.62 0.56 0.49 -9.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 26/05/15 26/02/15 17/11/14 15/08/14 19/05/14 -
Price 0.715 0.62 0.875 0.835 2.10 2.45 1.85 -
P/RPS 1.19 1.01 1.58 0.18 0.61 0.70 0.50 78.16%
P/EPS 16.65 15.35 15.85 2.52 6.95 8.10 6.50 87.10%
EY 6.00 6.52 6.31 39.73 14.38 12.35 15.37 -46.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.54 0.21 0.55 0.66 0.50 -6.77%

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