[BDB] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -61.29%
YoY- -36.78%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 356,586 270,224 230,986 186,732 243,296 183,281 187,230 53.34%
PBT 52,294 20,492 13,854 13,232 40,767 18,442 17,036 110.49%
Tax -18,322 -6,208 -4,022 -3,968 -16,818 -5,377 -4,770 144.26%
NP 33,972 14,284 9,832 9,264 23,949 13,065 12,266 96.60%
-
NP to SH 34,000 14,305 9,856 9,276 23,965 13,069 12,272 96.65%
-
Tax Rate 35.04% 30.29% 29.03% 29.99% 41.25% 29.16% 28.00% -
Total Cost 322,614 255,940 221,154 177,468 219,347 170,216 174,964 50.08%
-
Net Worth 534,763 504,536 498,883 509,569 504,846 487,055 495,132 5.24%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 534,763 504,536 498,883 509,569 504,846 487,055 495,132 5.24%
NOSH 303,842 303,937 304,197 305,131 304,124 304,409 303,762 0.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.53% 5.29% 4.26% 4.96% 9.84% 7.13% 6.55% -
ROE 6.36% 2.84% 1.98% 1.82% 4.75% 2.68% 2.48% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 117.36 88.91 75.93 61.20 80.00 60.21 61.64 53.31%
EPS 11.19 4.71 3.24 3.04 7.88 4.29 4.04 96.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.66 1.64 1.67 1.66 1.60 1.63 5.22%
Adjusted Per Share Value based on latest NOSH - 305,131
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 115.17 87.28 74.60 60.31 78.58 59.20 60.47 53.35%
EPS 10.98 4.62 3.18 3.00 7.74 4.22 3.96 96.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7272 1.6296 1.6113 1.6458 1.6306 1.5731 1.5992 5.24%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.68 0.645 0.66 0.74 0.67 0.675 0.82 -
P/RPS 0.58 0.73 0.87 1.21 0.84 1.12 1.33 -42.34%
P/EPS 6.08 13.70 20.37 24.34 8.50 15.72 20.30 -55.07%
EY 16.46 7.30 4.91 4.11 11.76 6.36 4.93 122.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.40 0.44 0.40 0.42 0.50 -15.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 14/02/17 28/11/16 08/08/16 25/04/16 18/02/16 23/11/15 27/08/15 -
Price 0.71 0.64 0.65 0.68 0.64 0.715 0.62 -
P/RPS 0.60 0.72 0.86 1.11 0.80 1.19 1.01 -29.22%
P/EPS 6.34 13.60 20.06 22.37 8.12 16.65 15.35 -44.39%
EY 15.76 7.35 4.98 4.47 12.31 6.00 6.52 79.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.40 0.41 0.39 0.45 0.38 3.46%

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