[BDB] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
14-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 301.09%
YoY- 64.28%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 54,214 78,947 63,867 153,918 87,176 68,810 46,683 10.47%
PBT 2,561 556 382 36,925 8,442 3,619 3,308 -15.67%
Tax -667 -128 -115 -13,666 -2,645 -1,018 -992 -23.23%
NP 1,894 428 267 23,259 5,797 2,601 2,316 -12.53%
-
NP to SH 1,906 433 279 23,267 5,801 2,609 2,319 -12.24%
-
Tax Rate 26.04% 23.02% 30.10% 37.01% 31.33% 28.13% 29.99% -
Total Cost 52,320 78,519 63,600 130,659 81,379 66,209 44,367 11.60%
-
Net Worth 522,630 522,630 534,784 535,385 504,170 497,530 509,569 1.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 522,630 522,630 534,784 535,385 504,170 497,530 509,569 1.69%
NOSH 303,854 303,854 303,854 304,196 303,717 303,372 305,131 -0.27%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.49% 0.54% 0.42% 15.11% 6.65% 3.78% 4.96% -
ROE 0.36% 0.08% 0.05% 4.35% 1.15% 0.52% 0.46% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.84 25.98 21.02 50.60 28.70 22.68 15.30 10.77%
EPS 0.62 0.14 0.09 7.65 1.91 0.86 0.76 -12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.72 1.76 1.76 1.66 1.64 1.67 1.98%
Adjusted Per Share Value based on latest NOSH - 304,196
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.51 25.50 20.63 49.71 28.16 22.22 15.08 10.46%
EPS 0.62 0.14 0.09 7.51 1.87 0.84 0.75 -11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.688 1.688 1.7273 1.7292 1.6284 1.6069 1.6458 1.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.62 0.675 0.76 0.68 0.645 0.66 0.74 -
P/RPS 3.47 2.60 3.62 1.34 2.25 2.91 4.84 -19.87%
P/EPS 98.84 473.68 827.71 8.89 33.77 76.74 97.37 1.00%
EY 1.01 0.21 0.12 11.25 2.96 1.30 1.03 -1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.43 0.39 0.39 0.40 0.44 -12.51%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 19/10/17 02/08/17 15/05/17 14/02/17 28/11/16 08/08/16 25/04/16 -
Price 0.62 0.65 0.72 0.81 0.64 0.65 0.68 -
P/RPS 3.47 2.50 3.43 1.60 2.23 2.87 4.44 -15.14%
P/EPS 98.84 456.13 784.14 10.59 33.51 75.58 89.47 6.85%
EY 1.01 0.22 0.13 9.44 2.98 1.32 1.12 -6.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.41 0.46 0.39 0.40 0.41 -8.29%

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