[BDB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 91,853 62,276 50,725 76,148 76,148 77,837 85,558 5.83%
PBT 4,569 10,467 4,944 9,335 9,335 4,707 7,606 -33.43%
Tax -1,875 -2,709 -1,231 -2,361 -2,361 -1,720 -2,159 -10.65%
NP 2,694 7,758 3,713 6,974 6,974 2,987 5,447 -43.01%
-
NP to SH 2,697 7,759 3,713 6,975 6,975 2,990 5,452 -43.00%
-
Tax Rate 41.04% 25.88% 24.90% 25.29% 25.29% 36.54% 28.39% -
Total Cost 89,159 54,518 47,012 69,174 69,174 74,850 80,111 8.92%
-
Net Worth 265,326 262,276 259,909 256,283 0 218,367 246,360 6.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 265,326 262,276 259,909 256,283 0 218,367 246,360 6.10%
NOSH 72,891 72,854 72,803 72,807 72,807 72,789 72,887 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.93% 12.46% 7.32% 9.16% 9.16% 3.84% 6.37% -
ROE 1.02% 2.96% 1.43% 2.72% 0.00% 1.37% 2.21% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 126.01 85.48 69.67 104.59 104.59 106.93 117.38 5.82%
EPS 3.70 10.65 5.10 9.58 9.58 4.10 7.48 -43.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.64 3.60 3.57 3.52 0.00 3.00 3.38 6.09%
Adjusted Per Share Value based on latest NOSH - 72,807
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 29.67 20.11 16.38 24.59 24.59 25.14 27.63 5.85%
EPS 0.87 2.51 1.20 2.25 2.25 0.97 1.76 -43.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.857 0.8471 0.8395 0.8277 0.00 0.7053 0.7957 6.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 1.70 1.62 1.61 1.30 1.30 1.30 1.40 -
P/RPS 1.35 1.90 2.31 1.24 1.24 1.22 1.19 10.60%
P/EPS 45.95 15.21 31.57 13.57 13.57 31.65 18.72 104.86%
EY 2.18 6.57 3.17 7.37 7.37 3.16 5.34 -51.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.45 0.37 0.00 0.43 0.41 11.52%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 27/02/14 18/11/13 26/08/13 16/05/13 - 25/02/13 06/11/12 -
Price 1.82 1.66 1.63 1.70 0.00 1.27 1.38 -
P/RPS 1.44 1.94 2.34 1.63 0.00 1.19 1.18 17.23%
P/EPS 49.19 15.59 31.96 17.75 0.00 30.92 18.45 118.84%
EY 2.03 6.42 3.13 5.64 0.00 3.23 5.42 -54.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.46 0.48 0.00 0.42 0.41 17.17%

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