[BDB] QoQ Cumulative 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- 41.15%
YoY- 53.24%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 76,148 76,148 311,909 234,072 148,514 73,386 229,726 -58.68%
PBT 9,335 9,335 30,099 25,393 17,786 9,299 28,067 -58.56%
Tax -2,361 -2,361 -8,419 -6,700 -4,540 -2,422 -8,520 -64.20%
NP 6,974 6,974 21,680 18,693 13,246 6,877 19,547 -56.17%
-
NP to SH 6,975 6,975 21,687 18,703 13,250 6,877 19,551 -56.17%
-
Tax Rate 25.29% 25.29% 27.97% 26.39% 25.53% 26.05% 30.36% -
Total Cost 69,174 69,174 290,229 215,379 135,268 66,509 210,179 -58.91%
-
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 2.72% 0.00% 8.71% 7.59% 5.41% 2.89% 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 104.59 104.59 428.18 321.27 203.88 100.74 315.39 -58.66%
EPS 9.58 9.58 29.78 25.67 18.19 9.44 26.85 -56.17%
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 25.06 25.06 102.65 77.03 48.88 24.15 75.60 -58.68%
EPS 2.30 2.30 7.14 6.16 4.36 2.26 6.43 -56.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8434 0.00 0.8199 0.8105 0.8055 0.784 0.7623 8.42%
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 1.24 1.24 0.30 0.44 0.61 1.20 0.37 163.27%
P/EPS 13.57 13.57 4.37 5.45 6.87 12.82 4.36 148.13%
EY 7.37 7.37 22.90 18.34 14.55 7.80 22.94 -59.70%
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 1.63 0.00 0.30 0.43 0.72 1.22 0.38 220.77%
P/EPS 17.75 0.00 4.27 5.38 8.03 13.03 4.47 201.56%
EY 5.64 0.00 23.44 18.60 12.46 7.67 22.37 -66.80%
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