[BDB] QoQ Cumulative 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- 72.6%
YoY- -1.36%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 CAGR
Revenue 127,637 67,611 281,002 189,149 126,873 76,148 76,148 51.06%
PBT 15,724 7,085 29,315 24,746 14,279 9,335 9,335 51.65%
Tax -4,710 -1,909 -8,175 -6,301 -3,592 -2,361 -2,361 73.59%
NP 11,014 5,176 21,140 18,445 10,687 6,974 6,974 44.04%
-
NP to SH 11,017 5,177 21,143 18,448 10,688 6,975 6,975 44.06%
-
Tax Rate 29.95% 26.94% 27.89% 25.46% 25.16% 25.29% 25.29% -
Total Cost 116,623 62,435 259,862 170,704 116,186 69,174 69,174 51.76%
-
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 4.07% 1.92% 7.98% 7.04% 4.11% 2.72% 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 175.29 92.86 385.82 259.71 174.26 104.59 104.59 51.04%
EPS 15.13 7.11 29.03 25.33 14.68 9.58 9.58 44.05%
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 41.22 21.84 90.76 61.09 40.98 24.59 24.59 51.07%
EPS 3.56 1.67 6.83 5.96 3.45 2.25 2.25 44.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8749 0.8725 0.8562 0.8468 0.8395 0.8277 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 1.18 1.94 0.44 0.62 0.92 1.24 1.24 -3.88%
P/EPS 13.68 25.32 5.86 6.40 10.97 13.57 13.57 0.64%
EY 7.31 3.95 17.08 15.64 9.12 7.37 7.37 -0.65%
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 1.40 1.99 0.47 0.64 0.94 1.63 0.00 -
P/EPS 16.19 26.02 6.27 6.55 11.10 17.75 0.00 -
EY 6.18 3.84 15.95 15.26 9.01 5.64 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