[BDB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -10.59%
YoY- -24.48%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 294,857 298,003 328,879 280,831 281,766 272,465 281,002 3.26%
PBT 26,657 31,881 33,862 27,477 30,759 27,065 29,315 -6.15%
Tax -7,332 -9,181 -9,655 -8,289 -9,293 -7,724 -8,176 -7.02%
NP 19,325 22,700 24,207 19,188 21,466 19,341 21,139 -5.82%
-
NP to SH 19,333 22,706 24,215 19,198 21,473 19,346 21,144 -5.81%
-
Tax Rate 27.50% 28.80% 28.51% 30.17% 30.21% 28.54% 27.89% -
Total Cost 275,532 275,303 304,672 261,643 260,300 253,124 259,863 3.99%
-
Net Worth 496,445 430,591 284,084 276,748 270,882 270,136 265,326 52.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 496,445 430,591 284,084 276,748 270,882 270,136 265,326 52.01%
NOSH 304,567 265,797 72,842 72,828 72,817 72,812 72,891 160.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.55% 7.62% 7.36% 6.83% 7.62% 7.10% 7.52% -
ROE 3.89% 5.27% 8.52% 6.94% 7.93% 7.16% 7.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 96.81 112.12 451.49 385.60 386.95 374.20 385.51 -60.29%
EPS 6.35 8.54 33.24 26.36 29.49 26.57 29.01 -63.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 3.90 3.80 3.72 3.71 3.64 -41.55%
Adjusted Per Share Value based on latest NOSH - 72,828
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 97.04 98.07 108.24 92.42 92.73 89.67 92.48 3.26%
EPS 6.36 7.47 7.97 6.32 7.07 6.37 6.96 -5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6338 1.4171 0.9349 0.9108 0.8915 0.889 0.8732 52.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.82 0.955 0.79 2.36 2.07 1.80 1.70 -
P/RPS 0.85 0.85 0.17 0.61 0.53 0.48 0.44 55.29%
P/EPS 12.92 11.18 2.38 8.95 7.02 6.77 5.86 69.64%
EY 7.74 8.95 42.08 11.17 14.25 14.76 17.06 -41.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.20 0.62 0.56 0.49 0.47 4.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 26/02/15 17/11/14 15/08/14 19/05/14 27/02/14 -
Price 0.62 0.875 0.835 2.10 2.45 1.85 1.82 -
P/RPS 0.64 0.78 0.18 0.54 0.63 0.49 0.47 22.92%
P/EPS 9.77 10.24 2.51 7.97 8.31 6.96 6.27 34.51%
EY 10.24 9.76 39.81 12.55 12.04 14.36 15.94 -25.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.21 0.55 0.66 0.50 0.50 -16.76%

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