Highlights

[BDB] QoQ Quarter Result on 2018-09-30 [#3]

Stock [BDB]: BINA DARULAMAN BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     32.46%    YoY -     -434.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 47,256 39,685 54,126 49,261 52,981 47,021 54,679 -9.29%
  QoQ % 19.08% -26.68% 9.88% -7.02% 12.68% -14.01% -
  Horiz. % 86.42% 72.58% 98.99% 90.09% 96.89% 85.99% 100.00%
PBT -4,466 -5,510 -13,723 -5,938 -9,053 -10,622 -9,984 -41.60%
  QoQ % 18.95% 59.85% -131.10% 34.41% 14.77% -6.39% -
  Horiz. % 44.73% 55.19% 137.45% 59.48% 90.68% 106.39% 100.00%
Tax -397 -338 -1,877 -461 -404 -150 -453 -8.44%
  QoQ % -17.46% 81.99% -307.16% -14.11% -169.33% 66.89% -
  Horiz. % 87.64% 74.61% 414.35% 101.77% 89.18% 33.11% 100.00%
NP -4,863 -5,848 -15,600 -6,399 -9,457 -10,772 -10,437 -39.98%
  QoQ % 16.84% 62.51% -143.79% 32.34% 12.21% -3.21% -
  Horiz. % 46.59% 56.03% 149.47% 61.31% 90.61% 103.21% 100.00%
NP to SH -4,863 -5,848 -15,571 -6,379 -9,445 -10,769 -10,419 -39.91%
  QoQ % 16.84% 62.44% -144.10% 32.46% 12.29% -3.36% -
  Horiz. % 46.67% 56.13% 149.45% 61.22% 90.65% 103.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 52,119 45,533 69,726 55,660 62,438 57,793 65,116 -13.83%
  QoQ % 14.46% -34.70% 25.27% -10.86% 8.04% -11.25% -
  Horiz. % 80.04% 69.93% 107.08% 85.48% 95.89% 88.75% 100.00%
Net Worth 446,666 452,743 458,821 474,013 495,283 504,399 516,553 -9.26%
  QoQ % -1.34% -1.32% -3.21% -4.29% -1.81% -2.35% -
  Horiz. % 86.47% 87.65% 88.82% 91.76% 95.88% 97.65% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 446,666 452,743 458,821 474,013 495,283 504,399 516,553 -9.26%
  QoQ % -1.34% -1.32% -3.21% -4.29% -1.81% -2.35% -
  Horiz. % 86.47% 87.65% 88.82% 91.76% 95.88% 97.65% 100.00%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -10.29 % -14.74 % -28.82 % -12.99 % -17.85 % -22.91 % -19.09 % -33.84%
  QoQ % 30.19% 48.85% -121.86% 27.23% 22.09% -20.01% -
  Horiz. % 53.90% 77.21% 150.97% 68.05% 93.50% 120.01% 100.00%
ROE -1.09 % -1.29 % -3.39 % -1.35 % -1.91 % -2.14 % -2.02 % -33.79%
  QoQ % 15.50% 61.95% -151.11% 29.32% 10.75% -5.94% -
  Horiz. % 53.96% 63.86% 167.82% 66.83% 94.55% 105.94% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 15.55 13.06 17.81 16.21 17.44 15.47 18.00 -9.32%
  QoQ % 19.07% -26.67% 9.87% -7.05% 12.73% -14.06% -
  Horiz. % 86.39% 72.56% 98.94% 90.06% 96.89% 85.94% 100.00%
EPS -1.60 -1.92 -5.13 -2.11 -3.11 -3.55 -3.43 -39.94%
  QoQ % 16.67% 62.57% -143.13% 32.15% 12.39% -3.50% -
  Horiz. % 46.65% 55.98% 149.56% 61.52% 90.67% 103.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4700 1.4900 1.5100 1.5600 1.6300 1.6600 1.7000 -9.26%
  QoQ % -1.34% -1.32% -3.21% -4.29% -1.81% -2.35% -
  Horiz. % 86.47% 87.65% 88.82% 91.76% 95.88% 97.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 15.55 13.06 17.81 16.21 17.44 15.47 18.00 -9.32%
  QoQ % 19.07% -26.67% 9.87% -7.05% 12.73% -14.06% -
  Horiz. % 86.39% 72.56% 98.94% 90.06% 96.89% 85.94% 100.00%
EPS -1.60 -1.92 -5.13 -2.11 -3.11 -3.55 -3.43 -39.94%
  QoQ % 16.67% 62.57% -143.13% 32.15% 12.39% -3.50% -
  Horiz. % 46.65% 55.98% 149.56% 61.52% 90.67% 103.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4700 1.4900 1.5100 1.5600 1.6300 1.6600 1.7000 -9.26%
  QoQ % -1.34% -1.32% -3.21% -4.29% -1.81% -2.35% -
  Horiz. % 86.47% 87.65% 88.82% 91.76% 95.88% 97.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3900 0.4150 0.3100 0.4100 0.4600 0.4500 0.6000 -
P/RPS 2.51 3.18 1.74 2.53 2.64 2.91 3.33 -17.22%
  QoQ % -21.07% 82.76% -31.23% -4.17% -9.28% -12.61% -
  Horiz. % 75.38% 95.50% 52.25% 75.98% 79.28% 87.39% 100.00%
P/EPS -24.37 -21.56 -6.05 -19.53 -14.80 -12.70 -17.50 24.78%
  QoQ % -13.03% -256.36% 69.02% -31.96% -16.54% 27.43% -
  Horiz. % 139.26% 123.20% 34.57% 111.60% 84.57% 72.57% 100.00%
EY -4.10 -4.64 -16.53 -5.12 -6.76 -7.88 -5.71 -19.86%
  QoQ % 11.64% 71.93% -222.85% 24.26% 14.21% -38.00% -
  Horiz. % 71.80% 81.26% 289.49% 89.67% 118.39% 138.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.28 0.21 0.26 0.28 0.27 0.35 -15.93%
  QoQ % -3.57% 33.33% -19.23% -7.14% 3.70% -22.86% -
  Horiz. % 77.14% 80.00% 60.00% 74.29% 80.00% 77.14% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 31/05/19 28/02/19 30/11/18 21/08/18 - 21/02/18 -
Price 0.3650 0.3600 0.3950 0.3300 0.4400 0.4700 0.5650 -
P/RPS 2.35 2.76 2.22 2.04 2.52 3.04 3.14 -17.61%
  QoQ % -14.86% 24.32% 8.82% -19.05% -17.11% -3.18% -
  Horiz. % 74.84% 87.90% 70.70% 64.97% 80.25% 96.82% 100.00%
P/EPS -22.81 -18.71 -7.71 -15.72 -14.16 -13.26 -16.48 24.27%
  QoQ % -21.91% -142.67% 50.95% -11.02% -6.79% 19.54% -
  Horiz. % 138.41% 113.53% 46.78% 95.39% 85.92% 80.46% 100.00%
EY -4.38 -5.35 -12.97 -6.36 -7.06 -7.54 -6.07 -19.60%
  QoQ % 18.13% 58.75% -103.93% 9.92% 6.37% -24.22% -
  Horiz. % 72.16% 88.14% 213.67% 104.78% 116.31% 124.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.24 0.26 0.21 0.27 0.28 0.33 -16.94%
  QoQ % 4.17% -7.69% 23.81% -22.22% -3.57% -15.15% -
  Horiz. % 75.76% 72.73% 78.79% 63.64% 81.82% 84.85% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

303  172  521  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.060.00 
 SAPNRG 0.215-0.01 
 HSI-C7V 0.225-0.04 
 AVI 0.165+0.005 
 HSI-H8W 0.15+0.01 
 JAG 0.05+0.005 
 JCY 0.335+0.015 
 RGTECH 0.365+0.035 
 KNM 0.275+0.01 
 ASB 0.165+0.015 
Partners & Brokers