[BDB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.76%
YoY- -3.87%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Revenue 281,002 265,297 280,858 315,691 314,671 311,909 321,285 -10.14%
PBT 29,315 34,081 28,321 30,983 30,135 30,099 36,758 -16.53%
Tax -8,176 -8,662 -7,673 -8,601 -8,358 -8,419 -10,722 -19.46%
NP 21,139 25,419 20,648 22,382 21,777 21,680 26,036 -15.33%
-
NP to SH 21,144 25,422 20,653 22,392 21,790 21,692 26,048 -15.34%
-
Tax Rate 27.89% 25.42% 27.09% 27.76% 27.74% 27.97% 29.17% -
Total Cost 259,863 239,878 260,210 293,309 292,894 290,229 295,249 -9.69%
-
Net Worth 265,326 262,276 259,909 256,283 0 218,367 246,360 6.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Net Worth 265,326 262,276 259,909 256,283 0 218,367 246,360 6.10%
NOSH 72,891 72,854 72,803 72,807 72,807 72,789 72,887 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.52% 9.58% 7.35% 7.09% 6.92% 6.95% 8.10% -
ROE 7.97% 9.69% 7.95% 8.74% 0.00% 9.93% 10.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 385.51 364.15 385.77 433.59 432.19 428.51 440.79 -10.14%
EPS 29.01 34.89 28.37 30.75 29.93 29.80 35.74 -15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.64 3.60 3.57 3.52 0.00 3.00 3.38 6.09%
Adjusted Per Share Value based on latest NOSH - 72,807
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
RPS 92.48 87.31 92.43 103.90 103.56 102.65 105.74 -10.14%
EPS 6.96 8.37 6.80 7.37 7.17 7.14 8.57 -15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8732 0.8632 0.8554 0.8434 0.00 0.7187 0.8108 6.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 29/03/13 31/12/12 28/09/12 -
Price 1.70 1.62 1.61 1.30 1.30 1.30 1.40 -
P/RPS 0.44 0.44 0.42 0.30 0.30 0.30 0.32 28.96%
P/EPS 5.86 4.64 5.68 4.23 4.34 4.36 3.92 37.86%
EY 17.06 21.54 17.62 23.66 23.02 22.92 25.53 -27.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.45 0.37 0.00 0.43 0.41 11.52%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 30/03/13 31/12/12 30/09/12 CAGR
Date 27/02/14 - - - - 25/02/13 06/11/12 -
Price 1.82 0.00 0.00 0.00 0.00 1.27 1.38 -
P/RPS 0.47 0.00 0.00 0.00 0.00 0.30 0.31 39.42%
P/EPS 6.27 0.00 0.00 0.00 0.00 4.26 3.86 47.32%
EY 15.94 0.00 0.00 0.00 0.00 23.47 25.90 -32.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.00 0.00 0.00 0.42 0.41 17.17%

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