[BDB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.48%
YoY- 39.78%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 315,691 314,671 311,909 321,285 306,087 268,542 229,726 28.97%
PBT 30,983 30,135 30,099 36,758 37,407 33,106 28,067 8.23%
Tax -8,601 -8,358 -8,419 -10,722 -10,978 -9,817 -8,519 0.76%
NP 22,382 21,777 21,680 26,036 26,429 23,289 19,548 11.44%
-
NP to SH 22,392 21,790 21,692 26,048 26,438 23,294 19,551 11.47%
-
Tax Rate 27.76% 27.74% 27.97% 29.17% 29.35% 29.65% 30.35% -
Total Cost 293,309 292,894 290,229 295,249 279,658 245,253 210,178 30.57%
-
Net Worth 256,283 0 218,367 246,360 244,723 238,218 218,599 13.57%
Dividend
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 256,283 0 218,367 246,360 244,723 238,218 218,599 13.57%
NOSH 72,807 72,807 72,789 72,887 72,834 72,849 72,866 -0.06%
Ratio Analysis
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.09% 6.92% 6.95% 8.10% 8.63% 8.67% 8.51% -
ROE 8.74% 0.00% 9.93% 10.57% 10.80% 9.78% 8.94% -
Per Share
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 433.59 432.19 428.51 440.79 420.25 368.63 315.27 29.05%
EPS 30.75 29.93 29.80 35.74 36.30 31.98 26.83 11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 0.00 3.00 3.38 3.36 3.27 3.00 13.64%
Adjusted Per Share Value based on latest NOSH - 72,887
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 103.90 103.56 102.65 105.74 100.73 88.38 75.60 28.98%
EPS 7.37 7.17 7.14 8.57 8.70 7.67 6.43 11.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8434 0.00 0.7187 0.8108 0.8054 0.784 0.7194 13.57%
Price Multiplier on Financial Quarter End Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.30 1.30 1.30 1.40 1.25 1.21 1.17 -
P/RPS 0.30 0.30 0.30 0.32 0.30 0.33 0.37 -15.45%
P/EPS 4.23 4.34 4.36 3.92 3.44 3.78 4.36 -2.39%
EY 23.66 23.02 22.92 25.53 29.04 26.43 22.93 2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.00 0.43 0.41 0.37 0.37 0.39 -4.12%
Price Multiplier on Announcement Date
31/03/13 30/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date - - 25/02/13 06/11/12 07/08/12 21/05/12 22/02/12 -
Price 0.00 0.00 1.27 1.38 1.46 1.23 1.20 -
P/RPS 0.00 0.00 0.30 0.31 0.35 0.33 0.38 -
P/EPS 0.00 0.00 4.26 3.86 4.02 3.85 4.47 -
EY 0.00 0.00 23.47 25.90 24.86 26.00 22.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.42 0.41 0.43 0.38 0.40 -

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