[BDB] YoY TTM 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- 19.14%
YoY- 56.02%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 272,465 315,691 314,671 268,542 168,116 220,563 243,205 2.29%
PBT 27,065 30,983 30,135 33,106 20,959 18,186 17,545 9.05%
Tax -7,724 -8,601 -8,358 -9,817 -6,035 -5,879 -3,917 14.53%
NP 19,341 22,382 21,777 23,289 14,924 12,307 13,628 7.24%
-
NP to SH 19,346 22,392 21,790 23,294 14,930 12,315 13,628 7.25%
-
Tax Rate 28.54% 27.76% 27.74% 29.65% 28.79% 32.33% 22.33% -
Total Cost 253,124 293,309 292,894 245,253 153,192 208,256 229,577 1.97%
-
Net Worth 270,136 256,283 0 238,218 218,651 200,267 189,502 7.34%
Dividend
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 270,136 256,283 0 238,218 218,651 200,267 189,502 7.34%
NOSH 72,812 72,807 72,807 72,849 72,883 66,313 66,259 1.90%
Ratio Analysis
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.10% 7.09% 6.92% 8.67% 8.88% 5.58% 5.60% -
ROE 7.16% 8.74% 0.00% 9.78% 6.83% 6.15% 7.19% -
Per Share
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 374.20 433.59 432.19 368.63 230.66 332.60 367.05 0.38%
EPS 26.57 30.75 29.93 31.98 20.48 18.57 20.57 5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.52 0.00 3.27 3.00 3.02 2.86 5.33%
Adjusted Per Share Value based on latest NOSH - 72,849
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 88.00 101.96 101.63 86.73 54.30 71.24 78.55 2.29%
EPS 6.25 7.23 7.04 7.52 4.82 3.98 4.40 7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8725 0.8277 0.00 0.7694 0.7062 0.6468 0.6121 7.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 30/03/13 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 0.30 0.30 0.33 0.49 0.31 0.16 24.55%
P/EPS 6.77 4.23 4.34 3.78 5.52 5.49 2.87 18.71%
EY 14.76 23.66 23.02 26.43 18.13 18.21 34.86 -15.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.00 0.37 0.38 0.34 0.21 18.45%
Price Multiplier on Announcement Date
31/03/14 31/03/13 30/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/14 - - 21/05/12 30/05/11 24/05/10 25/05/09 -
Price 1.85 0.00 0.00 1.23 1.21 0.94 0.94 -
P/RPS 0.49 0.00 0.00 0.33 0.52 0.28 0.26 13.50%
P/EPS 6.96 0.00 0.00 3.85 5.91 5.06 4.57 8.77%
EY 14.36 0.00 0.00 26.00 16.93 19.76 21.88 -8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.00 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