[BDB] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -65.24%
YoY- -9.8%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 153,918 105,836 139,901 91,853 77,837 87,213 62,666 16.14%
PBT 36,925 26,935 10,954 4,569 4,707 11,366 9,773 24.77%
Tax -13,666 -12,784 -3,241 -1,875 -1,720 -4,023 -3,348 26.39%
NP 23,259 14,151 7,713 2,694 2,987 7,343 6,425 23.88%
-
NP to SH 23,267 14,163 7,714 2,697 2,990 7,346 6,430 23.88%
-
Tax Rate 37.01% 47.46% 29.59% 41.04% 36.54% 35.40% 34.26% -
Total Cost 130,659 91,685 132,188 89,159 74,850 79,870 56,241 15.06%
-
Net Worth 535,385 504,518 284,084 265,326 218,367 218,599 136,901 25.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 535,385 504,518 284,084 265,326 218,367 218,599 136,901 25.49%
NOSH 304,196 303,927 72,842 72,891 72,789 72,866 68,450 28.19%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.11% 13.37% 5.51% 2.93% 3.84% 8.42% 10.25% -
ROE 4.35% 2.81% 2.72% 1.02% 1.37% 3.36% 4.70% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.60 34.82 192.06 126.01 106.93 119.69 91.55 -9.40%
EPS 7.65 4.66 10.59 3.70 4.10 10.08 7.83 -0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.66 3.90 3.64 3.00 3.00 2.00 -2.10%
Adjusted Per Share Value based on latest NOSH - 72,891
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.66 34.83 46.04 30.23 25.62 28.70 20.62 16.14%
EPS 7.66 4.66 2.54 0.89 0.98 2.42 2.12 23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.762 1.6604 0.9349 0.8732 0.7187 0.7194 0.4505 25.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.68 0.67 0.79 1.70 1.30 1.17 1.14 -
P/RPS 1.34 1.92 0.41 1.35 1.22 0.98 1.25 1.16%
P/EPS 8.89 14.38 7.46 45.95 31.65 11.61 12.14 -5.05%
EY 11.25 6.96 13.41 2.18 3.16 8.62 8.24 5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.20 0.47 0.43 0.39 0.57 -6.12%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 18/02/16 26/02/15 27/02/14 25/02/13 22/02/12 28/02/11 -
Price 0.81 0.64 0.835 1.82 1.27 1.20 1.26 -
P/RPS 1.60 1.84 0.43 1.44 1.19 1.00 1.38 2.49%
P/EPS 10.59 13.73 7.88 49.19 30.92 11.90 13.41 -3.85%
EY 9.44 7.28 12.68 2.03 3.23 8.40 7.46 3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.21 0.50 0.42 0.40 0.63 -5.10%

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