[BDB] QoQ Cumulative 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- -84.82%
YoY- -29.15%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 243,296 137,461 93,615 36,735 328,879 188,978 127,637 53.55%
PBT 40,767 13,832 8,518 5,104 33,862 22,908 15,724 88.39%
Tax -16,818 -4,033 -2,385 -1,435 -9,702 -6,414 -4,710 133.07%
NP 23,949 9,799 6,133 3,669 24,160 16,494 11,014 67.60%
-
NP to SH 23,965 9,802 6,136 3,668 24,168 16,500 11,017 67.64%
-
Tax Rate 41.25% 29.16% 28.00% 28.12% 28.65% 28.00% 29.95% -
Total Cost 219,347 127,662 87,482 33,066 304,719 172,484 116,623 52.19%
-
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% 2.01% 1.24% 0.85% 8.51% 5.96% 4.07% -
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 45.16 30.82 13.82 451.45 259.42 175.29 -40.63%
EPS 7.88 3.22 2.02 1.38 33.18 22.65 15.13 -35.19%
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 80.07 45.24 30.81 12.09 108.24 62.19 42.01 53.54%
EPS 7.89 3.23 2.02 1.21 7.95 5.43 3.63 67.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6615 1.6029 1.6295 1.4171 0.935 0.911 0.8915 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 1.49 2.66 6.91 0.17 0.91 1.18 -20.22%
P/EPS 8.50 20.96 40.59 69.20 2.38 10.42 13.68 -27.12%
EY 11.76 4.77 2.46 1.45 41.99 9.60 7.31 37.17%
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 1.58 2.01 6.33 0.18 0.81 1.40 -31.06%
P/EPS 8.12 22.20 30.69 63.41 2.52 9.27 16.19 -36.79%
EY 12.31 4.50 3.26 1.58 39.73 10.79 6.18 58.11%
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