[BDB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 15.07%
YoY- -1.36%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 270,224 183,281 251,970 252,198 312,096 190,017 159,656 9.15%
PBT 20,492 18,442 30,544 32,994 33,857 22,268 13,518 7.17%
Tax -6,208 -5,377 -8,552 -8,401 -8,933 -5,996 -3,881 8.13%
NP 14,284 13,065 21,992 24,593 24,924 16,272 9,637 6.77%
-
NP to SH 14,305 13,069 22,000 24,597 24,937 16,273 9,644 6.78%
-
Tax Rate 30.29% 29.16% 28.00% 25.46% 26.38% 26.93% 28.71% -
Total Cost 255,940 170,216 229,978 227,605 287,172 173,745 150,018 9.30%
-
Net Worth 504,536 487,055 276,821 262,190 246,264 223,564 209,306 15.77%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 504,536 487,055 276,821 262,190 246,264 223,564 209,306 15.77%
NOSH 303,937 304,409 72,847 72,830 72,859 72,822 66,236 28.87%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.29% 7.13% 8.73% 9.75% 7.99% 8.56% 6.04% -
ROE 2.84% 2.68% 7.95% 9.38% 10.13% 7.28% 4.61% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 88.91 60.21 345.89 346.28 428.35 260.93 241.04 -15.30%
EPS 4.71 4.29 30.20 33.77 34.23 22.35 14.56 -17.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.60 3.80 3.60 3.38 3.07 3.16 -10.16%
Adjusted Per Share Value based on latest NOSH - 72,854
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 88.93 60.32 82.92 83.00 102.71 62.54 52.54 9.15%
EPS 4.71 4.30 7.24 8.10 8.21 5.36 3.17 6.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6605 1.6029 0.911 0.8629 0.8105 0.7358 0.6888 15.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.645 0.675 2.36 1.62 1.40 1.06 1.06 -
P/RPS 0.73 1.12 0.68 0.47 0.33 0.41 0.44 8.79%
P/EPS 13.70 15.72 7.81 4.80 4.09 4.74 7.28 11.10%
EY 7.30 6.36 12.80 20.85 24.45 21.08 13.74 -9.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.62 0.45 0.41 0.35 0.34 2.31%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 23/11/15 17/11/14 18/11/13 06/11/12 24/10/11 26/10/10 -
Price 0.64 0.715 2.10 1.66 1.38 1.09 1.12 -
P/RPS 0.72 1.19 0.61 0.48 0.32 0.42 0.46 7.74%
P/EPS 13.60 16.65 6.95 4.92 4.03 4.88 7.69 9.95%
EY 7.35 6.00 14.38 20.35 24.80 20.50 13.00 -9.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.55 0.46 0.41 0.36 0.35 1.81%

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