[BDB] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
07-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 92.67%
YoY- 108.24%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 93,615 127,637 126,873 148,514 72,153 82,677 92,597 0.18%
PBT 8,518 15,724 14,279 17,786 8,446 7,373 9,939 -2.53%
Tax -2,385 -4,710 -3,592 -4,540 -2,081 -2,253 -2,579 -1.29%
NP 6,133 11,014 10,687 13,246 6,365 5,120 7,360 -2.99%
-
NP to SH 6,136 11,017 10,688 13,250 6,363 5,123 7,358 -2.98%
-
Tax Rate 28.00% 29.95% 25.16% 25.53% 24.64% 30.56% 25.95% -
Total Cost 87,482 116,623 116,186 135,268 65,788 77,557 85,237 0.43%
-
Net Worth 495,132 270,874 259,919 244,749 222,049 203,199 192,725 17.02%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 495,132 270,874 259,919 244,749 222,049 203,199 192,725 17.02%
NOSH 303,762 72,815 72,806 72,842 72,803 66,188 66,228 28.88%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.55% 8.63% 8.42% 8.92% 8.82% 6.19% 7.95% -
ROE 1.24% 4.07% 4.11% 5.41% 2.87% 2.52% 3.82% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 30.82 175.29 174.26 203.88 99.11 124.91 139.81 -22.26%
EPS 2.02 15.13 14.68 18.19 8.74 7.74 11.11 -24.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 3.72 3.57 3.36 3.05 3.07 2.91 -9.20%
Adjusted Per Share Value based on latest NOSH - 72,834
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 30.81 42.01 41.75 48.88 23.75 27.21 30.47 0.18%
EPS 2.02 3.63 3.52 4.36 2.09 1.69 2.42 -2.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6295 0.8915 0.8554 0.8055 0.7308 0.6687 0.6343 17.02%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.82 2.07 1.61 1.25 1.16 0.95 1.05 -
P/RPS 2.66 1.18 0.92 0.61 1.17 0.76 0.75 23.47%
P/EPS 40.59 13.68 10.97 6.87 13.27 12.27 9.45 27.48%
EY 2.46 7.31 9.12 14.55 7.53 8.15 10.58 -21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.45 0.37 0.38 0.31 0.36 5.62%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 15/08/14 26/08/13 07/08/12 25/07/11 26/07/10 17/08/09 -
Price 0.62 2.45 1.63 1.46 1.19 0.95 0.90 -
P/RPS 2.01 1.40 0.94 0.72 1.20 0.76 0.64 21.00%
P/EPS 30.69 16.19 11.10 8.03 13.62 12.27 8.10 24.84%
EY 3.26 6.18 9.01 12.46 7.34 8.15 12.34 -19.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.66 0.46 0.43 0.39 0.31 0.31 3.44%

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