[BDB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -8.5%
YoY- -13.6%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 328,879 280,831 281,766 272,465 281,002 265,297 280,858 11.06%
PBT 33,862 27,477 30,759 27,065 29,315 34,081 28,321 12.61%
Tax -9,655 -8,289 -9,293 -7,724 -8,176 -8,662 -7,673 16.50%
NP 24,207 19,188 21,466 19,341 21,139 25,419 20,648 11.15%
-
NP to SH 24,215 19,198 21,473 19,346 21,144 25,422 20,653 11.15%
-
Tax Rate 28.51% 30.17% 30.21% 28.54% 27.89% 25.42% 27.09% -
Total Cost 304,672 261,643 260,300 253,124 259,863 239,878 260,210 11.05%
-
Net Worth 284,084 276,748 270,882 270,136 265,326 262,276 259,909 6.09%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 284,084 276,748 270,882 270,136 265,326 262,276 259,909 6.09%
NOSH 72,842 72,828 72,817 72,812 72,891 72,854 72,803 0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.36% 6.83% 7.62% 7.10% 7.52% 9.58% 7.35% -
ROE 8.52% 6.94% 7.93% 7.16% 7.97% 9.69% 7.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 451.49 385.60 386.95 374.20 385.51 364.15 385.77 11.02%
EPS 33.24 26.36 29.49 26.57 29.01 34.89 28.37 11.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.80 3.72 3.71 3.64 3.60 3.57 6.05%
Adjusted Per Share Value based on latest NOSH - 72,812
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 106.22 90.70 91.01 88.00 90.76 85.69 90.71 11.06%
EPS 7.82 6.20 6.94 6.25 6.83 8.21 6.67 11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9175 0.8938 0.8749 0.8725 0.857 0.8471 0.8395 6.08%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.79 2.36 2.07 1.80 1.70 1.62 1.61 -
P/RPS 0.17 0.61 0.53 0.48 0.44 0.44 0.42 -45.19%
P/EPS 2.38 8.95 7.02 6.77 5.86 4.64 5.68 -43.91%
EY 42.08 11.17 14.25 14.76 17.06 21.54 17.62 78.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.62 0.56 0.49 0.47 0.45 0.45 -41.67%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 17/11/14 15/08/14 19/05/14 27/02/14 - - -
Price 0.835 2.10 2.45 1.85 1.82 0.00 0.00 -
P/RPS 0.18 0.54 0.63 0.49 0.47 0.00 0.00 -
P/EPS 2.51 7.97 8.31 6.96 6.27 0.00 0.00 -
EY 39.81 12.55 12.04 14.36 15.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.55 0.66 0.50 0.50 0.00 0.00 -

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