[BDB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
14-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 137.67%
YoY- 41.87%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 262,704 285,628 255,468 356,586 270,224 230,986 186,732 25.52%
PBT 4,665 1,876 1,528 52,294 20,492 13,854 13,232 -50.06%
Tax -1,213 -486 -460 -18,322 -6,208 -4,022 -3,968 -54.58%
NP 3,452 1,390 1,068 33,972 14,284 9,832 9,264 -48.18%
-
NP to SH 3,489 1,432 1,116 34,000 14,305 9,856 9,276 -47.86%
-
Tax Rate 26.00% 25.91% 30.10% 35.04% 30.29% 29.03% 29.99% -
Total Cost 259,252 284,238 254,400 322,614 255,940 221,154 177,468 28.71%
-
Net Worth 522,630 522,630 534,784 534,763 504,536 498,883 509,569 1.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 522,630 522,630 534,784 534,763 504,536 498,883 509,569 1.69%
NOSH 303,854 303,854 303,854 303,842 303,937 304,197 305,131 -0.27%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.31% 0.49% 0.42% 9.53% 5.29% 4.26% 4.96% -
ROE 0.67% 0.27% 0.21% 6.36% 2.84% 1.98% 1.82% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 86.46 94.00 84.08 117.36 88.91 75.93 61.20 25.87%
EPS 1.13 0.46 0.36 11.19 4.71 3.24 3.04 -48.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.72 1.76 1.76 1.66 1.64 1.67 1.98%
Adjusted Per Share Value based on latest NOSH - 304,196
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 84.85 92.25 82.51 115.17 87.28 74.60 60.31 25.53%
EPS 1.13 0.46 0.36 10.98 4.62 3.18 3.00 -47.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.688 1.688 1.7273 1.7272 1.6296 1.6113 1.6458 1.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.62 0.675 0.76 0.68 0.645 0.66 0.74 -
P/RPS 0.72 0.72 0.90 0.58 0.73 0.87 1.21 -29.23%
P/EPS 53.99 143.23 206.93 6.08 13.70 20.37 24.34 70.00%
EY 1.85 0.70 0.48 16.46 7.30 4.91 4.11 -41.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.43 0.39 0.39 0.40 0.44 -12.51%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 19/10/17 02/08/17 15/05/17 14/02/17 28/11/16 08/08/16 25/04/16 -
Price 0.62 0.65 0.72 0.71 0.64 0.65 0.68 -
P/RPS 0.72 0.69 0.86 0.60 0.72 0.86 1.11 -25.04%
P/EPS 53.99 137.92 196.04 6.34 13.60 20.06 22.37 79.83%
EY 1.85 0.73 0.51 15.76 7.35 4.98 4.47 -44.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.41 0.40 0.39 0.40 0.41 -8.29%

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