[BDB] QoQ Cumulative 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- 112.51%
YoY- -19.69%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 63,867 356,586 202,668 115,493 46,683 243,296 137,461 -39.98%
PBT 382 52,294 15,369 6,927 3,308 40,767 13,832 -90.84%
Tax -115 -18,322 -4,656 -2,011 -992 -16,818 -4,033 -90.64%
NP 267 33,972 10,713 4,916 2,316 23,949 9,799 -90.92%
-
NP to SH 279 34,000 10,729 4,928 2,319 23,965 9,802 -90.65%
-
Tax Rate 30.10% 35.04% 30.29% 29.03% 29.99% 41.25% 29.16% -
Total Cost 63,600 322,614 191,955 110,577 44,367 219,347 127,662 -37.12%
-
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 0.05% 6.36% 2.13% 0.99% 0.46% 4.75% 2.01% -
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 21.02 117.36 66.68 37.97 15.30 80.00 45.16 -39.91%
EPS 0.09 11.19 3.53 1.62 0.76 7.88 3.22 -90.76%
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 20.63 115.17 65.46 37.30 15.08 78.58 44.40 -39.98%
EPS 0.09 10.98 3.47 1.59 0.75 7.74 3.17 -90.67%
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 3.62 0.58 0.97 1.74 4.84 0.84 1.49 80.62%
P/EPS 827.71 6.08 18.27 40.74 97.37 8.50 20.96 1057.05%
EY 0.12 16.46 5.47 2.45 1.03 11.76 4.77 -91.39%
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 3.43 0.60 0.96 1.71 4.44 0.80 1.58 67.57%
P/EPS 784.14 6.34 18.13 40.12 89.47 8.12 22.20 974.20%
EY 0.13 15.76 5.52 2.49 1.12 12.31 4.50 -90.56%
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