[BDB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 14.61%
YoY- -2.51%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 188,978 127,637 67,611 281,002 189,149 126,873 76,148 83.20%
PBT 22,908 15,724 7,085 29,315 24,746 14,279 9,335 81.83%
Tax -6,414 -4,710 -1,909 -8,175 -6,301 -3,592 -2,361 94.57%
NP 16,494 11,014 5,176 21,140 18,445 10,687 6,974 77.41%
-
NP to SH 16,500 11,017 5,177 21,143 18,448 10,688 6,975 77.44%
-
Tax Rate 28.00% 29.95% 26.94% 27.89% 25.46% 25.16% 25.29% -
Total Cost 172,484 116,623 62,435 259,862 170,704 116,186 69,174 83.77%
-
Net Worth 276,821 270,874 270,136 265,106 262,190 259,919 256,283 5.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 276,821 270,874 270,136 265,106 262,190 259,919 256,283 5.26%
NOSH 72,847 72,815 72,812 72,831 72,830 72,806 72,807 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.73% 8.63% 7.66% 7.52% 9.75% 8.42% 9.16% -
ROE 5.96% 4.07% 1.92% 7.98% 7.04% 4.11% 2.72% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 259.42 175.29 92.86 385.82 259.71 174.26 104.59 83.13%
EPS 22.65 15.13 7.11 29.03 25.33 14.68 9.58 77.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.80 3.72 3.71 3.64 3.60 3.57 3.52 5.23%
Adjusted Per Share Value based on latest NOSH - 72,891
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 61.04 41.22 21.84 90.76 61.09 40.98 24.59 83.23%
EPS 5.33 3.56 1.67 6.83 5.96 3.45 2.25 77.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8941 0.8749 0.8725 0.8562 0.8468 0.8395 0.8277 5.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.36 2.07 1.80 1.70 1.62 1.61 1.30 -
P/RPS 0.91 1.18 1.94 0.44 0.62 0.92 1.24 -18.62%
P/EPS 10.42 13.68 25.32 5.86 6.40 10.97 13.57 -16.13%
EY 9.60 7.31 3.95 17.08 15.64 9.12 7.37 19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.49 0.47 0.45 0.45 0.37 41.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 15/08/14 19/05/14 27/02/14 18/11/13 26/08/13 16/05/13 -
Price 2.10 2.45 1.85 1.82 1.66 1.63 1.70 -
P/RPS 0.81 1.40 1.99 0.47 0.64 0.94 1.63 -37.23%
P/EPS 9.27 16.19 26.02 6.27 6.55 11.10 17.75 -35.12%
EY 10.79 6.18 3.84 15.95 15.26 9.01 5.64 54.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.50 0.50 0.46 0.46 0.48 9.49%

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