[BDB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 117.72%
YoY- 9.46%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 142,814 63,867 356,586 202,668 115,493 46,683 243,296 -29.91%
PBT 938 382 52,294 15,369 6,927 3,308 40,767 -91.92%
Tax -243 -115 -18,322 -4,656 -2,011 -992 -16,818 -94.08%
NP 695 267 33,972 10,713 4,916 2,316 23,949 -90.57%
-
NP to SH 716 279 34,000 10,729 4,928 2,319 23,965 -90.39%
-
Tax Rate 25.91% 30.10% 35.04% 30.29% 29.03% 29.99% 41.25% -
Total Cost 142,119 63,600 322,614 191,955 110,577 44,367 219,347 -25.14%
-
Net Worth 522,630 534,784 534,763 504,536 498,883 509,569 504,846 2.33%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 522,630 534,784 534,763 504,536 498,883 509,569 504,846 2.33%
NOSH 303,854 303,854 303,842 303,937 304,197 305,131 304,124 -0.05%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.49% 0.42% 9.53% 5.29% 4.26% 4.96% 9.84% -
ROE 0.14% 0.05% 6.36% 2.13% 0.99% 0.46% 4.75% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 47.00 21.02 117.36 66.68 37.97 15.30 80.00 -29.87%
EPS 0.23 0.09 11.19 3.53 1.62 0.76 7.88 -90.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.76 1.76 1.66 1.64 1.67 1.66 2.39%
Adjusted Per Share Value based on latest NOSH - 303,717
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 46.13 20.63 115.17 65.46 37.30 15.08 78.58 -29.91%
EPS 0.23 0.09 10.98 3.47 1.59 0.75 7.74 -90.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.688 1.7273 1.7272 1.6296 1.6113 1.6458 1.6306 2.33%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.675 0.76 0.68 0.645 0.66 0.74 0.67 -
P/RPS 1.44 3.62 0.58 0.97 1.74 4.84 0.84 43.28%
P/EPS 286.46 827.71 6.08 18.27 40.74 97.37 8.50 945.58%
EY 0.35 0.12 16.46 5.47 2.45 1.03 11.76 -90.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.39 0.39 0.40 0.44 0.40 -1.67%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 02/08/17 15/05/17 14/02/17 28/11/16 08/08/16 25/04/16 18/02/16 -
Price 0.65 0.72 0.71 0.64 0.65 0.68 0.64 -
P/RPS 1.38 3.43 0.60 0.96 1.71 4.44 0.80 43.88%
P/EPS 275.85 784.14 6.34 18.13 40.12 89.47 8.12 951.18%
EY 0.36 0.13 15.76 5.52 2.49 1.12 12.31 -90.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.40 0.39 0.40 0.41 0.39 -1.71%

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