[BDB] QoQ TTM Result on 30-Mar-2013 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Mar-2013 [#1]
Profit Trend
QoQ- 0.45%
YoY- -6.46%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 265,297 280,858 315,691 314,671 311,909 321,285 306,087 -10.79%
PBT 34,081 28,321 30,983 30,135 30,099 36,758 37,407 -7.16%
Tax -8,662 -7,673 -8,601 -8,358 -8,419 -10,722 -10,978 -17.24%
NP 25,419 20,648 22,382 21,777 21,680 26,036 26,429 -3.06%
-
NP to SH 25,422 20,653 22,392 21,790 21,692 26,048 26,438 -3.08%
-
Tax Rate 25.42% 27.09% 27.76% 27.74% 27.97% 29.17% 29.35% -
Total Cost 239,878 260,210 293,309 292,894 290,229 295,249 279,658 -11.53%
-
Net Worth 262,276 259,909 256,283 0 218,367 246,360 244,723 5.68%
Dividend
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 262,276 259,909 256,283 0 218,367 246,360 244,723 5.68%
NOSH 72,854 72,803 72,807 72,807 72,789 72,887 72,834 0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.58% 7.35% 7.09% 6.92% 6.95% 8.10% 8.63% -
ROE 9.69% 7.95% 8.74% 0.00% 9.93% 10.57% 10.80% -
Per Share
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 364.15 385.77 433.59 432.19 428.51 440.79 420.25 -10.81%
EPS 34.89 28.37 30.75 29.93 29.80 35.74 36.30 -3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.57 3.52 0.00 3.00 3.38 3.36 5.66%
Adjusted Per Share Value based on latest NOSH - 72,807
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 85.69 90.71 101.96 101.63 100.74 103.77 98.86 -10.79%
EPS 8.21 6.67 7.23 7.04 7.01 8.41 8.54 -3.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8471 0.8395 0.8277 0.00 0.7053 0.7957 0.7904 5.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.62 1.61 1.30 1.30 1.30 1.40 1.25 -
P/RPS 0.44 0.42 0.30 0.30 0.30 0.32 0.30 35.78%
P/EPS 4.64 5.68 4.23 4.34 4.36 3.92 3.44 26.99%
EY 21.54 17.62 23.66 23.02 22.92 25.53 29.04 -21.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.37 0.00 0.43 0.41 0.37 16.92%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date - - - - 25/02/13 06/11/12 07/08/12 -
Price 0.00 0.00 0.00 0.00 1.27 1.38 1.46 -
P/RPS 0.00 0.00 0.00 0.00 0.30 0.31 0.35 -
P/EPS 0.00 0.00 0.00 0.00 4.26 3.86 4.02 -
EY 0.00 0.00 0.00 0.00 23.47 25.90 24.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.42 0.41 0.43 -

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