KLSE (MYR): BDB (6173)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.39
Today's Change
-0.005 (1.27%)
Day's Change
0.385 - 0.395
Trading Volume
496,500
Market Cap
119 Million
NOSH
304 Million
Latest Quarter
31-Dec-2023 [#4]
Announcement Date
29-Feb-2024
Next Quarter
31-Mar-2024
Est. Ann. Date
31-May-2024
Est. Ann. Due Date
30-May-2024
QoQ | YoY
273.39% | 99.14%
Revenue | NP to SH
316,118.000 | 12,667.000
RPS | P/RPS
104.04 Cent | 0.37
EPS | P/E | EY
4.17 Cent | 9.36 | 10.69%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
1.60 | 0.24
QoQ | YoY
272.34% | 126.32%
NP Margin | ROE
3.93% | 2.61%
F.Y. | Ann. Date
31-Dec-2023 | 29-Feb-2024
Latest Audited Result
31-Dec-2023
Announcement Date
29-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
29-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
316,118.000 | 12,668.000
RPS | P/RPS
104.04 Cent | 0.37
EPS | P/E | EY
4.17 Cent | 9.35 | 10.69%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
1.60 | 0.24
YoY
126.34%
NP Margin | ROE
3.93% | 2.61%
F.Y. | Ann. Date
31-Dec-2023 | 29-Feb-2024
Revenue | NP to SH
316,118.000 | 12,668.000
RPS | P/RPS
104.04 Cent | 0.37
EPS | P/E | EY
4.17 Cent | 9.35 | 10.69%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
259.87% | 126.34%
NP Margin | ROE
3.93% | 2.61%
F.Y. | Ann. Date
31-Dec-2023 | 29-Feb-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 316,118 | 316,118 | 316,118 | 235,954 | 210,623 | 219,475 | 257,540 | 203,390 | 251,707 | 356,586 | 243,296 | 328,879 | -0.43% | |
PBT | 14,181 | 14,180 | 14,181 | 9,042 | 8,061 | 7,575 | 7,438 | -39,335 | -6,486 | 52,294 | 40,767 | 33,862 | -9.21% | |
Tax | -1,753 | -1,753 | -1,753 | -3,483 | -2,794 | -2,299 | -2,371 | -2,893 | -1,361 | -18,322 | -16,818 | -9,702 | -17.30% | |
NP | 12,428 | 12,427 | 12,428 | 5,559 | 5,267 | 5,276 | 5,067 | -42,228 | -7,847 | 33,972 | 23,949 | 24,160 | -7.11% | |
- | ||||||||||||||
NP to SH | 12,668 | 12,667 | 12,668 | 5,597 | 5,287 | 5,276 | 5,067 | -42,196 | -7,814 | 34,000 | 23,965 | 24,168 | -6.92% | |
- | ||||||||||||||
Tax Rate | 12.36% | 12.36% | 12.36% | 38.52% | 34.66% | 30.35% | 31.88% | - | - | 35.04% | 41.25% | 28.65% | - | |
Total Cost | 303,690 | 303,691 | 303,690 | 230,395 | 205,356 | 214,199 | 252,473 | 245,618 | 259,554 | 322,614 | 219,347 | 304,719 | -0.03% | |
- | ||||||||||||||
Net Worth | 486,167 | 486,167 | 486,167 | 474,013 | 470,975 | 467,936 | 464,898 | 458,821 | 516,553 | 534,763 | 504,846 | 284,111 | 6.14% |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 486,167 | 486,167 | 486,167 | 474,013 | 470,975 | 467,936 | 464,898 | 458,821 | 516,553 | 534,763 | 504,846 | 284,111 | 6.14% | |
NOSH | 303,854 | 303,854 | 303,854 | 303,854 | 303,854 | 303,854 | 303,854 | 303,854 | 303,854 | 303,842 | 304,124 | 72,848 | 17.18% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 3.93% | 3.93% | 3.93% | 2.36% | 2.50% | 2.40% | 1.97% | -20.76% | -3.12% | 9.53% | 9.84% | 7.35% | - | |
ROE | 2.61% | 2.61% | 2.61% | 1.18% | 1.12% | 1.13% | 1.09% | -9.20% | -1.51% | 6.36% | 4.75% | 8.51% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 104.04 | 104.04 | 104.04 | 77.65 | 69.32 | 72.23 | 84.76 | 66.94 | 82.84 | 117.36 | 80.00 | 451.45 | -15.03% | |
EPS | 4.17 | 4.17 | 4.17 | 1.83 | 1.73 | 1.74 | 1.67 | -13.90 | -2.57 | 11.19 | 7.88 | 33.18 | -20.57% | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 1.60 | 1.60 | 1.60 | 1.56 | 1.55 | 1.54 | 1.53 | 1.51 | 1.70 | 1.76 | 1.66 | 3.90 | -9.42% |
Adjusted Per Share Value based on latest NOSH - 303,854 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 104.04 | 104.04 | 104.04 | 77.65 | 69.32 | 72.23 | 84.76 | 66.94 | 82.84 | 117.35 | 80.07 | 108.24 | -0.43% | |
EPS | 4.17 | 4.17 | 4.17 | 1.83 | 1.73 | 1.74 | 1.67 | -13.90 | -2.57 | 11.19 | 7.89 | 7.95 | -6.91% | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 1.60 | 1.60 | 1.60 | 1.56 | 1.55 | 1.54 | 1.53 | 1.51 | 1.70 | 1.7599 | 1.6615 | 0.935 | 6.14% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/12/23 | 29/12/23 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 0.285 | 0.285 | 0.285 | 0.275 | 0.58 | 0.385 | 0.375 | 0.31 | 0.60 | 0.68 | 0.67 | 0.79 | - | |
P/RPS | 0.27 | 0.27 | 0.27 | 0.35 | 0.84 | 0.53 | 0.44 | 0.46 | 0.72 | 0.58 | 0.84 | 0.17 | 5.27% | |
P/EPS | 6.84 | 6.84 | 6.84 | 14.93 | 33.33 | 22.17 | 22.49 | -2.23 | -23.33 | 6.08 | 8.50 | 2.38 | 12.43% | |
EY | 14.63 | 14.63 | 14.63 | 6.70 | 3.00 | 4.51 | 4.45 | -44.80 | -4.29 | 16.46 | 11.76 | 41.99 | -11.04% | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.18 | 0.18 | 0.18 | 0.18 | 0.37 | 0.25 | 0.25 | 0.21 | 0.35 | 0.39 | 0.40 | 0.20 | -1.16% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/02/24 | 29/02/24 | 29/02/24 | 28/02/23 | 28/02/22 | 25/02/21 | 27/02/20 | 28/02/19 | 21/02/18 | 14/02/17 | 18/02/16 | 26/02/15 | - | |
Price | 0.29 | 0.29 | 0.29 | 0.29 | 0.80 | 0.375 | 0.355 | 0.395 | 0.565 | 0.71 | 0.64 | 0.835 | - | |
P/RPS | 0.28 | 0.28 | 0.28 | 0.37 | 1.15 | 0.52 | 0.42 | 0.59 | 0.68 | 0.60 | 0.80 | 0.18 | 5.02% | |
P/EPS | 6.96 | 6.96 | 6.96 | 15.74 | 45.98 | 21.60 | 21.29 | -2.84 | -21.97 | 6.34 | 8.12 | 2.52 | 11.94% | |
EY | 14.38 | 14.38 | 14.38 | 6.35 | 2.17 | 4.63 | 4.70 | -35.16 | -4.55 | 15.76 | 12.31 | 39.73 | -10.67% | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.18 | 0.18 | 0.18 | 0.19 | 0.52 | 0.24 | 0.23 | 0.26 | 0.33 | 0.40 | 0.39 | 0.21 | -1.69% |
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.
Buy call 32-32.5 cents q.
Cut loss: 30 cents(4pm on tht day)
Tp 40 cents range.
2022-09-01 20:20
Bina Darulaman Bhd’s (BDB) unit has secured a state road maintenance contract worth RM204 million from the Kedah state government.
2023-05-12 08:57
apa punya stock daa.....property lain sudah up tp ini stok tido lagi.bila mau bangun laa
2023-08-25 15:04
tak ada orang nak beli saham ni ke... qr untung byk pun masih tido ke huhuhuhuh
2023-11-24 14:02
Ni counter cina beli banyak sy pun ikut beli 35c 200k shares, mesti naik 45c sekurang2 minggu depan
10c x 200k = rm 20k untung
Cheers
2 months ago
Bought 3,200 of this for last yr's dividend @ 30.94c average, not expecting it rise for at least 2 years...pleasantly surprised to see it pop & happily SOLD 44% of my position for 40c!🤗
2 months ago
Excellent quarter report. Company posted revenue rm134.1mil and profit 18.6 million . Will recover back to NTA Rm1.60 value .probably RM 1.00 - 1.60. Collecting more not to miss the boat
2 months ago
Wow!! Opportunity to collect more at cheap price… valuable companies with good business . Revenue and profit are increasing
2 months ago
Index already from 700 to 900 today bosku. All property price has restored to pre Covid price
2 months ago
GhostRider999
Wow, this counter crashed like no tomorrow. Waiting for the right time to grab this super huge discounted price.
2022-07-18 19:04