[BDB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 49.77%
YoY- -10.56%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 93,615 36,735 328,879 188,978 127,637 67,611 281,002 -52.03%
PBT 8,518 5,104 33,862 22,908 15,724 7,085 29,315 -56.22%
Tax -2,385 -1,435 -9,702 -6,414 -4,710 -1,909 -8,175 -56.11%
NP 6,133 3,669 24,160 16,494 11,014 5,176 21,140 -56.27%
-
NP to SH 6,136 3,668 24,168 16,500 11,017 5,177 21,143 -56.26%
-
Tax Rate 28.00% 28.12% 28.65% 28.00% 29.95% 26.94% 27.89% -
Total Cost 87,482 33,066 304,719 172,484 116,623 62,435 259,862 -51.70%
-
Net Worth 495,132 430,591 284,111 276,821 270,874 270,136 265,106 51.83%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 495,132 430,591 284,111 276,821 270,874 270,136 265,106 51.83%
NOSH 303,762 265,797 72,848 72,847 72,815 72,812 72,831 159.78%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.55% 9.99% 7.35% 8.73% 8.63% 7.66% 7.52% -
ROE 1.24% 0.85% 8.51% 5.96% 4.07% 1.92% 7.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.82 13.82 451.45 259.42 175.29 92.86 385.82 -81.53%
EPS 2.02 1.38 33.18 22.65 15.13 7.11 29.03 -83.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 3.90 3.80 3.72 3.71 3.64 -41.55%
Adjusted Per Share Value based on latest NOSH - 72,828
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.24 11.86 106.22 61.04 41.22 21.84 90.76 -52.03%
EPS 1.98 1.18 7.81 5.33 3.56 1.67 6.83 -56.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5992 1.3907 0.9176 0.8941 0.8749 0.8725 0.8562 51.83%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.82 0.955 0.79 2.36 2.07 1.80 1.70 -
P/RPS 2.66 6.91 0.17 0.91 1.18 1.94 0.44 232.95%
P/EPS 40.59 69.20 2.38 10.42 13.68 25.32 5.86 264.65%
EY 2.46 1.45 41.99 9.60 7.31 3.95 17.08 -72.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.20 0.62 0.56 0.49 0.47 4.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 26/02/15 17/11/14 15/08/14 19/05/14 27/02/14 -
Price 0.62 0.875 0.835 2.10 2.45 1.85 1.82 -
P/RPS 2.01 6.33 0.18 0.81 1.40 1.99 0.47 164.17%
P/EPS 30.69 63.41 2.52 9.27 16.19 26.02 6.27 189.12%
EY 3.26 1.58 39.73 10.79 6.18 3.84 15.95 -65.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.21 0.55 0.66 0.50 0.50 -16.76%

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