[BDB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 19.14%
YoY- 56.02%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 311,909 321,285 306,087 268,542 229,726 205,179 171,884 48.50%
PBT 30,099 36,758 37,407 33,106 28,067 26,474 20,985 27.04%
Tax -8,419 -10,722 -10,978 -9,817 -8,519 -7,844 -6,086 24.02%
NP 21,680 26,036 26,429 23,289 19,548 18,630 14,899 28.26%
-
NP to SH 21,692 26,048 26,438 23,294 19,551 18,635 14,903 28.28%
-
Tax Rate 27.97% 29.17% 29.35% 29.65% 30.35% 29.63% 29.00% -
Total Cost 290,229 295,249 279,658 245,253 210,178 186,549 156,985 50.35%
-
Net Worth 218,367 246,360 244,723 238,218 218,599 223,627 222,312 -1.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 218,367 246,360 244,723 238,218 218,599 223,627 222,312 -1.18%
NOSH 72,789 72,887 72,834 72,849 72,866 72,842 72,889 -0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.95% 8.10% 8.63% 8.67% 8.51% 9.08% 8.67% -
ROE 9.93% 10.57% 10.80% 9.78% 8.94% 8.33% 6.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 428.51 440.79 420.25 368.63 315.27 281.67 235.81 48.64%
EPS 29.80 35.74 36.30 31.98 26.83 25.58 20.45 28.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.38 3.36 3.27 3.00 3.07 3.05 -1.09%
Adjusted Per Share Value based on latest NOSH - 72,849
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 102.65 105.74 100.73 88.38 75.60 67.53 56.57 48.50%
EPS 7.14 8.57 8.70 7.67 6.43 6.13 4.90 28.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7187 0.8108 0.8054 0.784 0.7194 0.736 0.7316 -1.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.30 1.40 1.25 1.21 1.17 1.06 1.16 -
P/RPS 0.30 0.32 0.30 0.33 0.37 0.38 0.49 -27.79%
P/EPS 4.36 3.92 3.44 3.78 4.36 4.14 5.67 -15.99%
EY 22.92 25.53 29.04 26.43 22.93 24.13 17.63 19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.37 0.37 0.39 0.35 0.38 8.54%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/11/12 07/08/12 21/05/12 22/02/12 24/10/11 25/07/11 -
Price 1.27 1.38 1.46 1.23 1.20 1.09 1.19 -
P/RPS 0.30 0.31 0.35 0.33 0.38 0.39 0.50 -28.75%
P/EPS 4.26 3.86 4.02 3.85 4.47 4.26 5.82 -18.70%
EY 23.47 25.90 24.86 26.00 22.36 23.47 17.18 23.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.43 0.38 0.40 0.36 0.39 5.04%

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