[BDB] YoY Cumulative 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- -64.83%
YoY- 119.43%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 30/03/13 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 67,611 76,148 76,148 73,386 34,570 48,861 42,616 9.66%
PBT 7,085 9,335 9,335 9,299 4,260 3,162 5,792 4.11%
Tax -1,909 -2,361 -2,361 -2,422 -1,124 -1,347 -1,560 4.11%
NP 5,176 6,974 6,974 6,877 3,136 1,815 4,232 4.10%
-
NP to SH 5,177 6,975 6,975 6,877 3,134 1,817 4,234 4.10%
-
Tax Rate 26.94% 25.29% 25.29% 26.05% 26.38% 42.60% 26.93% -
Total Cost 62,435 69,174 69,174 66,509 31,434 47,046 38,384 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 1.92% 0.00% 2.72% 2.89% 1.43% 0.91% 2.23% -
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 92.86 104.59 104.59 100.74 47.43 73.68 64.32 7.61%
EPS 7.11 9.58 9.58 9.44 4.30 2.74 6.39 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 22.25 25.06 25.06 24.15 11.38 16.08 14.03 9.65%
EPS 1.70 2.30 2.30 2.26 1.03 0.60 1.39 4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.889 0.00 0.8434 0.784 0.7196 0.6591 0.6237 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 1.94 1.24 1.24 1.20 2.38 1.38 0.92 16.08%
P/EPS 25.32 13.57 13.57 12.82 26.28 37.23 9.23 22.35%
EY 3.95 7.37 7.37 7.80 3.81 2.69 10.83 -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 1.99 0.00 1.63 1.22 2.55 1.28 1.46 6.38%
P/EPS 26.02 0.00 17.75 13.03 28.14 34.31 14.71 12.07%
EY 3.84 0.00 5.64 7.67 3.55 2.91 6.80 -10.79%
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