[BDB] YoY Annualized Quarter 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- 40.7%
YoY- 119.43%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 270,444 304,592 304,592 293,544 138,280 195,444 170,464 9.66%
PBT 28,340 37,340 37,340 37,196 17,040 12,648 23,168 4.11%
Tax -7,636 -9,444 -9,444 -9,688 -4,496 -5,388 -6,240 4.11%
NP 20,704 27,896 27,896 27,508 12,544 7,260 16,928 4.10%
-
NP to SH 20,708 27,900 27,900 27,508 12,536 7,268 16,936 4.10%
-
Tax Rate 26.94% 25.29% 25.29% 26.05% 26.38% 42.60% 26.93% -
Total Cost 249,740 276,696 276,696 266,036 125,736 188,184 153,536 10.21%
-
Net Worth 270,136 0 256,283 238,218 218,651 200,267 189,502 7.34%
Dividend
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 270,136 0 256,283 238,218 218,651 200,267 189,502 7.34%
NOSH 72,812 72,807 72,807 72,849 72,883 66,313 66,259 1.90%
Ratio Analysis
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.66% 9.16% 9.16% 9.37% 9.07% 3.71% 9.93% -
ROE 7.67% 0.00% 10.89% 11.55% 5.73% 3.63% 8.94% -
Per Share
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 371.42 418.35 418.35 402.95 189.73 294.73 257.27 7.61%
EPS 28.44 38.32 38.32 37.76 17.20 10.96 25.56 2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 0.00 3.52 3.27 3.00 3.02 2.86 5.33%
Adjusted Per Share Value based on latest NOSH - 72,849
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 87.35 98.38 98.38 94.81 44.66 63.12 55.06 9.66%
EPS 6.69 9.01 9.01 8.88 4.05 2.35 5.47 4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8725 0.00 0.8277 0.7694 0.7062 0.6468 0.6121 7.34%
Price Multiplier on Financial Quarter End Date
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.80 1.30 1.30 1.21 1.13 1.02 0.59 -
P/RPS 0.48 0.31 0.31 0.30 0.60 0.35 0.23 15.84%
P/EPS 6.33 3.39 3.39 3.20 6.57 9.31 2.31 22.32%
EY 15.80 29.48 29.48 31.21 15.22 10.75 43.32 -18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.37 0.37 0.38 0.34 0.21 18.45%
Price Multiplier on Announcement Date
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/14 - 16/05/13 21/05/12 30/05/11 24/05/10 25/05/09 -
Price 1.85 0.00 1.70 1.23 1.21 0.94 0.94 -
P/RPS 0.50 0.00 0.41 0.31 0.64 0.32 0.37 6.20%
P/EPS 6.50 0.00 4.44 3.26 7.03 8.58 3.68 12.04%
EY 15.37 0.00 22.54 30.70 14.21 11.66 27.19 -10.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.48 0.38 0.40 0.31 0.33 8.66%

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