[BDB] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -8.5%
YoY- -13.6%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Revenue 373,771 253,244 298,003 272,465 314,671 315,691 268,542 6.83%
PBT 49,368 38,971 31,881 27,065 30,135 30,983 33,106 8.31%
Tax -17,444 -16,125 -9,181 -7,724 -8,358 -8,601 -9,817 12.17%
NP 31,924 22,846 22,700 19,341 21,777 22,382 23,289 6.50%
-
NP to SH 31,960 22,869 22,706 19,346 21,790 22,392 23,294 6.52%
-
Tax Rate 35.33% 41.38% 28.80% 28.54% 27.74% 27.76% 29.65% -
Total Cost 341,847 230,398 275,303 253,124 292,894 293,309 245,253 6.86%
-
Net Worth 534,784 509,569 430,591 270,136 0 256,283 238,218 17.54%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Net Worth 534,784 509,569 430,591 270,136 0 256,283 238,218 17.54%
NOSH 303,854 305,131 265,797 72,812 72,807 72,807 72,849 33.03%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
NP Margin 8.54% 9.02% 7.62% 7.10% 6.92% 7.09% 8.67% -
ROE 5.98% 4.49% 5.27% 7.16% 0.00% 8.74% 9.78% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
RPS 123.01 83.00 112.12 374.20 432.19 433.59 368.63 -19.69%
EPS 10.52 7.49 8.54 26.57 29.93 30.75 31.98 -19.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.67 1.62 3.71 0.00 3.52 3.27 -11.64%
Adjusted Per Share Value based on latest NOSH - 72,812
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
RPS 120.72 81.79 96.25 88.00 101.63 101.96 86.73 6.83%
EPS 10.32 7.39 7.33 6.25 7.04 7.23 7.52 6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7273 1.6458 1.3907 0.8725 0.00 0.8277 0.7694 17.54%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 29/03/13 30/03/12 -
Price 0.76 0.74 0.955 1.80 1.30 1.30 1.21 -
P/RPS 0.62 0.89 0.85 0.48 0.30 0.30 0.33 13.43%
P/EPS 7.23 9.87 11.18 6.77 4.34 4.23 3.78 13.84%
EY 13.84 10.13 8.95 14.76 23.02 23.66 26.43 -12.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.59 0.49 0.00 0.37 0.37 3.04%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 31/03/12 CAGR
Date 15/05/17 25/04/16 26/05/15 19/05/14 - - 21/05/12 -
Price 0.72 0.68 0.875 1.85 0.00 0.00 1.23 -
P/RPS 0.59 0.82 0.78 0.49 0.00 0.00 0.33 12.31%
P/EPS 6.85 9.07 10.24 6.96 0.00 0.00 3.85 12.20%
EY 14.61 11.02 9.76 14.36 0.00 0.00 26.00 -10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.54 0.50 0.00 0.00 0.38 1.53%

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