[BDB] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 83.37%
YoY- -0.84%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 270,224 230,986 186,732 243,296 183,281 187,230 146,940 49.93%
PBT 20,492 13,854 13,232 40,767 18,442 17,036 20,416 0.24%
Tax -6,208 -4,022 -3,968 -16,818 -5,377 -4,770 -5,740 5.34%
NP 14,284 9,832 9,264 23,949 13,065 12,266 14,676 -1.78%
-
NP to SH 14,305 9,856 9,276 23,965 13,069 12,272 14,672 -1.67%
-
Tax Rate 30.29% 29.03% 29.99% 41.25% 29.16% 28.00% 28.12% -
Total Cost 255,940 221,154 177,468 219,347 170,216 174,964 132,264 55.09%
-
Net Worth 504,536 498,883 509,569 504,846 487,055 495,132 430,591 11.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 504,536 498,883 509,569 504,846 487,055 495,132 430,591 11.11%
NOSH 303,937 304,197 305,131 304,124 304,409 303,762 265,797 9.32%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.29% 4.26% 4.96% 9.84% 7.13% 6.55% 9.99% -
ROE 2.84% 1.98% 1.82% 4.75% 2.68% 2.48% 3.41% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 88.91 75.93 61.20 80.00 60.21 61.64 55.28 37.15%
EPS 4.71 3.24 3.04 7.88 4.29 4.04 5.52 -10.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.67 1.66 1.60 1.63 1.62 1.63%
Adjusted Per Share Value based on latest NOSH - 303,927
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 87.28 74.60 60.31 78.58 59.20 60.47 47.46 49.93%
EPS 4.62 3.18 3.00 7.74 4.22 3.96 4.74 -1.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6296 1.6113 1.6458 1.6306 1.5731 1.5992 1.3907 11.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.645 0.66 0.74 0.67 0.675 0.82 0.955 -
P/RPS 0.73 0.87 1.21 0.84 1.12 1.33 1.73 -43.65%
P/EPS 13.70 20.37 24.34 8.50 15.72 20.30 17.30 -14.36%
EY 7.30 4.91 4.11 11.76 6.36 4.93 5.78 16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.44 0.40 0.42 0.50 0.59 -24.06%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 08/08/16 25/04/16 18/02/16 23/11/15 27/08/15 26/05/15 -
Price 0.64 0.65 0.68 0.64 0.715 0.62 0.875 -
P/RPS 0.72 0.86 1.11 0.80 1.19 1.01 1.58 -40.69%
P/EPS 13.60 20.06 22.37 8.12 16.65 15.35 15.85 -9.67%
EY 7.35 4.98 4.47 12.31 6.00 6.52 6.31 10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.41 0.39 0.45 0.38 0.54 -19.45%

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