[BDB] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
08-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 6.25%
YoY- -19.69%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 255,468 356,586 270,224 230,986 186,732 243,296 183,281 24.75%
PBT 1,528 52,294 20,492 13,854 13,232 40,767 18,442 -80.96%
Tax -460 -18,322 -6,208 -4,022 -3,968 -16,818 -5,377 -80.55%
NP 1,068 33,972 14,284 9,832 9,264 23,949 13,065 -81.13%
-
NP to SH 1,116 34,000 14,305 9,856 9,276 23,965 13,069 -80.57%
-
Tax Rate 30.10% 35.04% 30.29% 29.03% 29.99% 41.25% 29.16% -
Total Cost 254,400 322,614 255,940 221,154 177,468 219,347 170,216 30.68%
-
Net Worth 534,784 534,763 504,536 498,883 509,569 504,846 487,055 6.42%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 534,784 534,763 504,536 498,883 509,569 504,846 487,055 6.42%
NOSH 303,854 303,842 303,937 304,197 305,131 304,124 304,409 -0.12%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.42% 9.53% 5.29% 4.26% 4.96% 9.84% 7.13% -
ROE 0.21% 6.36% 2.84% 1.98% 1.82% 4.75% 2.68% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 84.08 117.36 88.91 75.93 61.20 80.00 60.21 24.90%
EPS 0.36 11.19 4.71 3.24 3.04 7.88 4.29 -80.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.76 1.66 1.64 1.67 1.66 1.60 6.55%
Adjusted Per Share Value based on latest NOSH - 303,372
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 82.51 115.17 87.28 74.60 60.31 78.58 59.20 24.74%
EPS 0.36 10.98 4.62 3.18 3.00 7.74 4.22 -80.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7273 1.7272 1.6296 1.6113 1.6458 1.6306 1.5731 6.42%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.76 0.68 0.645 0.66 0.74 0.67 0.675 -
P/RPS 0.90 0.58 0.73 0.87 1.21 0.84 1.12 -13.55%
P/EPS 206.93 6.08 13.70 20.37 24.34 8.50 15.72 456.62%
EY 0.48 16.46 7.30 4.91 4.11 11.76 6.36 -82.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.39 0.40 0.44 0.40 0.42 1.57%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 15/05/17 14/02/17 28/11/16 08/08/16 25/04/16 18/02/16 23/11/15 -
Price 0.72 0.71 0.64 0.65 0.68 0.64 0.715 -
P/RPS 0.86 0.60 0.72 0.86 1.11 0.80 1.19 -19.45%
P/EPS 196.04 6.34 13.60 20.06 22.37 8.12 16.65 416.77%
EY 0.51 15.76 7.35 4.98 4.47 12.31 6.00 -80.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.39 0.40 0.41 0.39 0.45 -6.01%

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