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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 54,126 49,261 52,981 47,021 54,679 54,214 78,947 -22.19%
  QoQ % 9.88% -7.02% 12.68% -14.01% 0.86% -31.33% -
  Horiz. % 68.56% 62.40% 67.11% 59.56% 69.26% 68.67% 100.00%
PBT -13,723 -5,938 -9,053 -10,622 -9,984 2,561 556 -
  QoQ % -131.10% 34.41% 14.77% -6.39% -489.85% 360.61% -
  Horiz. % -2,468.17% -1,067.99% -1,628.24% -1,910.43% -1,795.68% 460.61% 100.00%
Tax -1,877 -461 -404 -150 -453 -667 -128 496.18%
  QoQ % -307.16% -14.11% -169.33% 66.89% 32.08% -421.09% -
  Horiz. % 1,466.41% 360.16% 315.62% 117.19% 353.91% 521.09% 100.00%
NP -15,600 -6,399 -9,457 -10,772 -10,437 1,894 428 -
  QoQ % -143.79% 32.34% 12.21% -3.21% -651.06% 342.52% -
  Horiz. % -3,644.86% -1,495.09% -2,209.58% -2,516.82% -2,438.55% 442.52% 100.00%
NP to SH -15,571 -6,379 -9,445 -10,769 -10,419 1,906 433 -
  QoQ % -144.10% 32.46% 12.29% -3.36% -646.64% 340.18% -
  Horiz. % -3,596.07% -1,473.21% -2,181.29% -2,487.07% -2,406.24% 440.18% 100.00%
Tax Rate - % - % - % - % - % 26.04 % 23.02 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 13.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 113.12% 100.00%
Total Cost 69,726 55,660 62,438 57,793 65,116 52,320 78,519 -7.59%
  QoQ % 25.27% -10.86% 8.04% -11.25% 24.46% -33.37% -
  Horiz. % 88.80% 70.89% 79.52% 73.60% 82.93% 66.63% 100.00%
Net Worth 458,821 474,013 495,283 504,399 516,553 522,630 522,630 -8.29%
  QoQ % -3.21% -4.29% -1.81% -2.35% -1.16% 0.00% -
  Horiz. % 87.79% 90.70% 94.77% 96.51% 98.84% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 458,821 474,013 495,283 504,399 516,553 522,630 522,630 -8.29%
  QoQ % -3.21% -4.29% -1.81% -2.35% -1.16% 0.00% -
  Horiz. % 87.79% 90.70% 94.77% 96.51% 98.84% 100.00% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -28.82 % -12.99 % -17.85 % -22.91 % -19.09 % 3.49 % 0.54 % -
  QoQ % -121.86% 27.23% 22.09% -20.01% -646.99% 546.30% -
  Horiz. % -5,337.04% -2,405.56% -3,305.56% -4,242.59% -3,535.19% 646.30% 100.00%
ROE -3.39 % -1.35 % -1.91 % -2.14 % -2.02 % 0.36 % 0.08 % -
  QoQ % -151.11% 29.32% 10.75% -5.94% -661.11% 350.00% -
  Horiz. % -4,237.50% -1,687.50% -2,387.50% -2,675.00% -2,525.00% 450.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.81 16.21 17.44 15.47 18.00 17.84 25.98 -22.20%
  QoQ % 9.87% -7.05% 12.73% -14.06% 0.90% -31.33% -
  Horiz. % 68.55% 62.39% 67.13% 59.55% 69.28% 68.67% 100.00%
EPS -5.13 -2.11 -3.11 -3.55 -3.43 0.62 0.14 -
  QoQ % -143.13% 32.15% 12.39% -3.50% -653.23% 342.86% -
  Horiz. % -3,664.29% -1,507.14% -2,221.43% -2,535.71% -2,450.00% 442.86% 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 1.5100 1.5600 1.6300 1.6600 1.7000 1.7200 1.7200 -8.29%
  QoQ % -3.21% -4.29% -1.81% -2.35% -1.16% 0.00% -
  Horiz. % 87.79% 90.70% 94.77% 96.51% 98.84% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 303,528
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.81 16.21 17.44 15.47 18.00 17.84 25.98 -22.20%
  QoQ % 9.87% -7.05% 12.73% -14.06% 0.90% -31.33% -
  Horiz. % 68.55% 62.39% 67.13% 59.55% 69.28% 68.67% 100.00%
EPS -5.13 -2.11 -3.11 -3.55 -3.43 0.62 0.14 -
  QoQ % -143.13% 32.15% 12.39% -3.50% -653.23% 342.86% -
  Horiz. % -3,664.29% -1,507.14% -2,221.43% -2,535.71% -2,450.00% 442.86% 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 1.5100 1.5600 1.6300 1.6600 1.7000 1.7200 1.7200 -8.29%
  QoQ % -3.21% -4.29% -1.81% -2.35% -1.16% 0.00% -
  Horiz. % 87.79% 90.70% 94.77% 96.51% 98.84% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3100 0.4100 0.4600 0.4500 0.6000 0.6200 0.6750 -
P/RPS 1.74 2.53 2.64 2.91 3.33 3.47 2.60 -23.43%
  QoQ % -31.23% -4.17% -9.28% -12.61% -4.03% 33.46% -
  Horiz. % 66.92% 97.31% 101.54% 111.92% 128.08% 133.46% 100.00%
P/EPS -6.05 -19.53 -14.80 -12.70 -17.50 98.84 473.68 -
  QoQ % 69.02% -31.96% -16.54% 27.43% -117.71% -79.13% -
  Horiz. % -1.28% -4.12% -3.12% -2.68% -3.69% 20.87% 100.00%
EY -16.53 -5.12 -6.76 -7.88 -5.71 1.01 0.21 -
  QoQ % -222.85% 24.26% 14.21% -38.00% -665.35% 380.95% -
  Horiz. % -7,871.43% -2,438.10% -3,219.05% -3,752.38% -2,719.05% 480.95% 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 0.21 0.26 0.28 0.27 0.35 0.36 0.39 -33.74%
  QoQ % -19.23% -7.14% 3.70% -22.86% -2.78% -7.69% -
  Horiz. % 53.85% 66.67% 71.79% 69.23% 89.74% 92.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 21/08/18 - 21/02/18 19/10/17 02/08/17 -
Price 0.3950 0.3300 0.4400 0.4700 0.5650 0.6200 0.6500 -
P/RPS 2.22 2.04 2.52 3.04 3.14 3.47 2.50 -7.59%
  QoQ % 8.82% -19.05% -17.11% -3.18% -9.51% 38.80% -
  Horiz. % 88.80% 81.60% 100.80% 121.60% 125.60% 138.80% 100.00%
P/EPS -7.71 -15.72 -14.16 -13.26 -16.48 98.84 456.13 -
  QoQ % 50.95% -11.02% -6.79% 19.54% -116.67% -78.33% -
  Horiz. % -1.69% -3.45% -3.10% -2.91% -3.61% 21.67% 100.00%
EY -12.97 -6.36 -7.06 -7.54 -6.07 1.01 0.22 -
  QoQ % -103.93% 9.92% 6.37% -24.22% -700.99% 359.09% -
  Horiz. % -5,895.45% -2,890.91% -3,209.09% -3,427.27% -2,759.09% 459.09% 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 0.26 0.21 0.27 0.28 0.33 0.36 0.38 -22.30%
  QoQ % 23.81% -22.22% -3.57% -15.15% -8.33% -5.26% -
  Horiz. % 68.42% 55.26% 71.05% 73.68% 86.84% 94.74% 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.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers