[BDB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
07-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 13.5%
YoY- 77.4%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 314,671 311,909 321,285 306,087 268,542 229,726 205,179 33.02%
PBT 30,135 30,099 36,758 37,407 33,106 28,067 26,474 9.02%
Tax -8,358 -8,419 -10,722 -10,978 -9,817 -8,519 -7,844 4.32%
NP 21,777 21,680 26,036 26,429 23,289 19,548 18,630 10.97%
-
NP to SH 21,790 21,692 26,048 26,438 23,294 19,551 18,635 11.00%
-
Tax Rate 27.74% 27.97% 29.17% 29.35% 29.65% 30.35% 29.63% -
Total Cost 292,894 290,229 295,249 279,658 245,253 210,178 186,549 35.12%
-
Net Worth 0 218,367 246,360 244,723 238,218 218,599 223,627 -
Dividend
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 0 218,367 246,360 244,723 238,218 218,599 223,627 -
NOSH 72,807 72,789 72,887 72,834 72,849 72,866 72,842 -0.03%
Ratio Analysis
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.92% 6.95% 8.10% 8.63% 8.67% 8.51% 9.08% -
ROE 0.00% 9.93% 10.57% 10.80% 9.78% 8.94% 8.33% -
Per Share
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 432.19 428.51 440.79 420.25 368.63 315.27 281.67 33.06%
EPS 29.93 29.80 35.74 36.30 31.98 26.83 25.58 11.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 3.00 3.38 3.36 3.27 3.00 3.07 -
Adjusted Per Share Value based on latest NOSH - 72,834
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 103.56 102.65 105.74 100.73 88.38 75.60 67.53 33.01%
EPS 7.17 7.14 8.57 8.70 7.67 6.43 6.13 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7187 0.8108 0.8054 0.784 0.7194 0.736 -
Price Multiplier on Financial Quarter End Date
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.30 1.30 1.40 1.25 1.21 1.17 1.06 -
P/RPS 0.30 0.30 0.32 0.30 0.33 0.37 0.38 -14.59%
P/EPS 4.34 4.36 3.92 3.44 3.78 4.36 4.14 3.19%
EY 23.02 22.92 25.53 29.04 26.43 22.93 24.13 -3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.43 0.41 0.37 0.37 0.39 0.35 -
Price Multiplier on Announcement Date
30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date - 25/02/13 06/11/12 07/08/12 21/05/12 22/02/12 24/10/11 -
Price 0.00 1.27 1.38 1.46 1.23 1.20 1.09 -
P/RPS 0.00 0.30 0.31 0.35 0.33 0.38 0.39 -
P/EPS 0.00 4.26 3.86 4.02 3.85 4.47 4.26 -
EY 0.00 23.47 25.90 24.86 26.00 22.36 23.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.41 0.43 0.38 0.40 0.36 -

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