[BDB] QoQ 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- 122.35%
YoY- 58.11%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 78,947 63,867 153,918 87,176 68,810 46,683 105,836 -17.76%
PBT 556 382 36,925 8,442 3,619 3,308 26,935 -92.49%
Tax -128 -115 -13,666 -2,645 -1,018 -992 -12,784 -95.36%
NP 428 267 23,259 5,797 2,601 2,316 14,151 -90.31%
-
NP to SH 433 279 23,267 5,801 2,609 2,319 14,163 -90.24%
-
Tax Rate 23.02% 30.10% 37.01% 31.33% 28.13% 29.99% 47.46% -
Total Cost 78,519 63,600 130,659 81,379 66,209 44,367 91,685 -9.82%
-
Net Worth 522,630 534,784 535,385 504,170 497,530 509,569 504,518 2.38%
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 522,630 534,784 535,385 504,170 497,530 509,569 504,518 2.38%
NOSH 303,854 303,854 304,196 303,717 303,372 305,131 303,927 -0.01%
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 0.54% 0.42% 15.11% 6.65% 3.78% 4.96% 13.37% -
ROE 0.08% 0.05% 4.35% 1.15% 0.52% 0.46% 2.81% -
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 25.98 21.02 50.60 28.70 22.68 15.30 34.82 -17.75%
EPS 0.14 0.09 7.65 1.91 0.86 0.76 4.66 -90.35%
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 25.50 20.63 49.71 28.16 22.22 15.08 34.18 -17.75%
EPS 0.14 0.09 7.51 1.87 0.84 0.75 4.57 -90.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.688 1.7273 1.7292 1.6284 1.6069 1.6458 1.6295 2.38%
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 2.60 3.62 1.34 2.25 2.91 4.84 1.92 22.42%
P/EPS 473.68 827.71 8.89 33.77 76.74 97.37 14.38 929.77%
EY 0.21 0.12 11.25 2.96 1.30 1.03 6.96 -90.32%
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 0.81 0.64 0.65 0.68 0.64 -
P/RPS 2.50 3.43 1.60 2.23 2.87 4.44 1.84 22.69%
P/EPS 456.13 784.14 10.59 33.51 75.58 89.47 13.73 935.63%
EY 0.22 0.13 9.44 2.98 1.32 1.12 7.28 -90.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.46 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