[BDB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.76%
YoY- -3.87%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 253,244 298,003 272,465 315,691 268,542 168,116 220,563 2.32%
PBT 38,971 31,881 27,065 30,983 33,106 20,959 18,186 13.53%
Tax -16,125 -9,181 -7,724 -8,601 -9,817 -6,035 -5,879 18.29%
NP 22,846 22,700 19,341 22,382 23,289 14,924 12,307 10.84%
-
NP to SH 22,869 22,706 19,346 22,392 23,294 14,930 12,315 10.85%
-
Tax Rate 41.38% 28.80% 28.54% 27.76% 29.65% 28.79% 32.33% -
Total Cost 230,398 275,303 253,124 293,309 245,253 153,192 208,256 1.69%
-
Net Worth 509,569 430,591 270,136 256,283 238,218 218,651 200,267 16.82%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 509,569 430,591 270,136 256,283 238,218 218,651 200,267 16.82%
NOSH 305,131 265,797 72,812 72,807 72,849 72,883 66,313 28.93%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.02% 7.62% 7.10% 7.09% 8.67% 8.88% 5.58% -
ROE 4.49% 5.27% 7.16% 8.74% 9.78% 6.83% 6.15% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 83.00 112.12 374.20 433.59 368.63 230.66 332.60 -20.63%
EPS 7.49 8.54 26.57 30.75 31.98 20.48 18.57 -14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.62 3.71 3.52 3.27 3.00 3.02 -9.39%
Adjusted Per Share Value based on latest NOSH - 72,807
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 83.34 98.07 89.67 103.90 88.38 55.33 72.59 2.32%
EPS 7.53 7.47 6.37 7.37 7.67 4.91 4.05 10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.677 1.4171 0.889 0.8434 0.784 0.7196 0.6591 16.82%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.74 0.955 1.80 1.30 1.21 1.13 1.02 -
P/RPS 0.89 0.85 0.48 0.30 0.33 0.49 0.31 19.19%
P/EPS 9.87 11.18 6.77 4.23 3.78 5.52 5.49 10.26%
EY 10.13 8.95 14.76 23.66 26.43 18.13 18.21 -9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.59 0.49 0.37 0.37 0.38 0.34 4.38%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 26/05/15 19/05/14 - 21/05/12 30/05/11 24/05/10 -
Price 0.68 0.875 1.85 0.00 1.23 1.21 0.94 -
P/RPS 0.82 0.78 0.49 0.00 0.33 0.52 0.28 19.59%
P/EPS 9.07 10.24 6.96 0.00 3.85 5.91 5.06 10.20%
EY 11.02 9.76 14.36 0.00 26.00 16.93 19.76 -9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.50 0.00 0.38 0.40 0.31 4.76%

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