[BDB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.38%
YoY- 119.43%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 77,837 85,558 75,128 73,386 87,213 70,360 37,583 62.12%
PBT 4,707 7,606 8,487 9,299 11,366 8,255 4,186 8.09%
Tax -1,720 -2,159 -2,118 -2,422 -4,023 -2,415 -957 47.56%
NP 2,987 5,447 6,369 6,877 7,343 5,840 3,229 -5.03%
-
NP to SH 2,990 5,452 6,373 6,877 7,346 5,842 3,229 -4.97%
-
Tax Rate 36.54% 28.39% 24.96% 26.05% 35.40% 29.25% 22.86% -
Total Cost 74,850 80,111 68,759 66,509 79,870 64,520 34,354 67.66%
-
Net Worth 218,367 246,360 244,723 238,218 218,599 223,627 222,312 -1.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 218,367 246,360 244,723 238,218 218,599 223,627 222,312 -1.18%
NOSH 72,789 72,887 72,834 72,849 72,866 72,842 72,889 -0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.84% 6.37% 8.48% 9.37% 8.42% 8.30% 8.59% -
ROE 1.37% 2.21% 2.60% 2.89% 3.36% 2.61% 1.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 106.93 117.38 103.15 100.74 119.69 96.59 51.56 62.26%
EPS 4.10 7.48 8.75 9.44 10.08 8.02 4.43 -5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.38 3.36 3.27 3.00 3.07 3.05 -1.09%
Adjusted Per Share Value based on latest NOSH - 72,849
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.62 28.16 24.72 24.15 28.70 23.16 12.37 62.12%
EPS 0.98 1.79 2.10 2.26 2.42 1.92 1.06 -5.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7187 0.8108 0.8054 0.784 0.7194 0.736 0.7316 -1.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.30 1.40 1.25 1.21 1.17 1.06 1.16 -
P/RPS 1.22 1.19 1.21 1.20 0.98 1.10 2.25 -33.38%
P/EPS 31.65 18.72 14.29 12.82 11.61 13.22 26.19 13.39%
EY 3.16 5.34 7.00 7.80 8.62 7.57 3.82 -11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.37 0.37 0.39 0.35 0.38 8.54%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/11/12 07/08/12 21/05/12 22/02/12 24/10/11 25/07/11 -
Price 1.27 1.38 1.46 1.23 1.20 1.09 1.19 -
P/RPS 1.19 1.18 1.42 1.22 1.00 1.13 2.31 -35.60%
P/EPS 30.92 18.45 16.69 13.03 11.90 13.59 26.86 9.79%
EY 3.23 5.42 5.99 7.67 8.40 7.36 3.72 -8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.43 0.38 0.40 0.36 0.39 5.04%

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