[BDB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -45.16%
YoY- -59.3%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 105,836 139,901 91,853 77,837 87,213 62,666 69,936 7.14%
PBT 26,935 10,954 4,569 4,707 11,366 9,773 7,332 24.20%
Tax -12,784 -3,241 -1,875 -1,720 -4,023 -3,348 -2,409 32.05%
NP 14,151 7,713 2,694 2,987 7,343 6,425 4,923 19.23%
-
NP to SH 14,163 7,714 2,697 2,990 7,346 6,430 4,927 19.23%
-
Tax Rate 47.46% 29.59% 41.04% 36.54% 35.40% 34.26% 32.86% -
Total Cost 91,685 132,188 89,159 74,850 79,870 56,241 65,013 5.89%
-
Net Worth 504,518 284,084 265,326 218,367 218,599 136,901 132,391 24.96%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 504,518 284,084 265,326 218,367 218,599 136,901 132,391 24.96%
NOSH 303,927 72,842 72,891 72,789 72,866 68,450 66,195 28.90%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.37% 5.51% 2.93% 3.84% 8.42% 10.25% 7.04% -
ROE 2.81% 2.72% 1.02% 1.37% 3.36% 4.70% 3.72% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.82 192.06 126.01 106.93 119.69 91.55 105.65 -16.88%
EPS 4.66 10.59 3.70 4.10 10.08 7.83 7.44 -7.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 3.90 3.64 3.00 3.00 2.00 2.00 -3.05%
Adjusted Per Share Value based on latest NOSH - 72,789
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.83 46.04 30.23 25.62 28.70 20.62 23.02 7.14%
EPS 4.66 2.54 0.89 0.98 2.42 2.12 1.62 19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6604 0.9349 0.8732 0.7187 0.7194 0.4505 0.4357 24.96%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.67 0.79 1.70 1.30 1.17 1.14 0.98 -
P/RPS 1.92 0.41 1.35 1.22 0.98 1.25 0.93 12.83%
P/EPS 14.38 7.46 45.95 31.65 11.61 12.14 13.17 1.47%
EY 6.96 13.41 2.18 3.16 8.62 8.24 7.59 -1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.20 0.47 0.43 0.39 0.57 0.49 -3.32%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/02/16 26/02/15 27/02/14 25/02/13 22/02/12 28/02/11 25/02/10 -
Price 0.64 0.835 1.82 1.27 1.20 1.26 0.94 -
P/RPS 1.84 0.43 1.44 1.19 1.00 1.38 0.89 12.86%
P/EPS 13.73 7.88 49.19 30.92 11.90 13.41 12.63 1.40%
EY 7.28 12.68 2.03 3.23 8.40 7.46 7.92 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.21 0.50 0.42 0.40 0.63 0.47 -3.06%

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