[BDB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -39.29%
YoY- -29.15%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 243,296 183,281 187,230 146,940 328,879 251,970 255,274 -3.14%
PBT 40,767 18,442 17,036 20,416 33,862 30,544 31,448 18.83%
Tax -16,818 -5,377 -4,770 -5,740 -9,702 -8,552 -9,420 47.01%
NP 23,949 13,065 12,266 14,676 24,160 21,992 22,028 5.71%
-
NP to SH 23,965 13,069 12,272 14,672 24,168 22,000 22,034 5.74%
-
Tax Rate 41.25% 29.16% 28.00% 28.12% 28.65% 28.00% 29.95% -
Total Cost 219,347 170,216 174,964 132,264 304,719 229,978 233,246 -4.00%
-
Net Worth 504,846 487,055 495,132 430,591 284,111 276,821 270,874 51.27%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 504,846 487,055 495,132 430,591 284,111 276,821 270,874 51.27%
NOSH 304,124 304,409 303,762 265,797 72,848 72,847 72,815 158.67%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.84% 7.13% 6.55% 9.99% 7.35% 8.73% 8.63% -
ROE 4.75% 2.68% 2.48% 3.41% 8.51% 7.95% 8.13% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 80.00 60.21 61.64 55.28 451.45 345.89 350.58 -62.55%
EPS 7.88 4.29 4.04 5.52 33.18 30.20 30.26 -59.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.60 1.63 1.62 3.90 3.80 3.72 -41.51%
Adjusted Per Share Value based on latest NOSH - 265,797
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 78.58 59.20 60.47 47.46 106.22 81.38 82.45 -3.14%
EPS 7.74 4.22 3.96 4.74 7.81 7.11 7.12 5.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6306 1.5731 1.5992 1.3907 0.9176 0.8941 0.8749 51.27%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.67 0.675 0.82 0.955 0.79 2.36 2.07 -
P/RPS 0.84 1.12 1.33 1.73 0.17 0.68 0.59 26.47%
P/EPS 8.50 15.72 20.30 17.30 2.38 7.81 6.84 15.54%
EY 11.76 6.36 4.93 5.78 41.99 12.80 14.62 -13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.50 0.59 0.20 0.62 0.56 -20.04%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 23/11/15 27/08/15 26/05/15 26/02/15 17/11/14 15/08/14 -
Price 0.64 0.715 0.62 0.875 0.835 2.10 2.45 -
P/RPS 0.80 1.19 1.01 1.58 0.18 0.61 0.70 9.28%
P/EPS 8.12 16.65 15.35 15.85 2.52 6.95 8.10 0.16%
EY 12.31 6.00 6.52 6.31 39.73 14.38 12.35 -0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.38 0.54 0.21 0.55 0.66 -29.51%

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