[BDB] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 736.62%
YoY- -16.05%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 100,465 43,215 38,315 97,028 55,855 51,615 31,456 116.72%
PBT 5,442 -3,405 -7,522 12,433 1,473 1,134 -5,997 -
Tax -458 0 0 -3,126 -356 -2 0 -
NP 4,984 -3,405 -7,522 9,307 1,117 1,132 -5,997 -
-
NP to SH 4,984 -3,405 -7,522 9,345 1,117 1,132 -5,997 -
-
Tax Rate 8.42% - - 25.14% 24.17% 0.18% - -
Total Cost 95,481 46,620 45,837 87,721 54,738 50,483 37,453 86.51%
-
Net Worth 467,936 464,898 467,936 474,013 464,898 464,898 464,898 0.43%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 467,936 464,898 467,936 474,013 464,898 464,898 464,898 0.43%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.96% -7.88% -19.63% 9.59% 2.00% 2.19% -19.06% -
ROE 1.07% -0.73% -1.61% 1.97% 0.24% 0.24% -1.29% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.06 14.22 12.61 31.93 18.38 16.99 10.35 116.73%
EPS 1.64 -1.12 -2.48 3.06 0.37 0.37 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.54 1.56 1.53 1.53 1.53 0.43%
Adjusted Per Share Value based on latest NOSH - 303,854
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 32.45 13.96 12.38 31.34 18.04 16.67 10.16 116.72%
EPS 1.61 -1.10 -2.43 3.02 0.36 0.37 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5113 1.5015 1.5113 1.531 1.5015 1.5015 1.5015 0.43%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.31 0.275 0.29 0.275 0.265 0.29 0.65 -
P/RPS 0.94 1.93 2.30 0.86 1.44 1.71 6.28 -71.77%
P/EPS 18.90 -24.54 -11.71 8.94 72.09 77.84 -32.93 -
EY 5.29 -4.07 -8.54 11.18 1.39 1.28 -3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.19 0.18 0.17 0.19 0.42 -38.99%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 30/05/22 -
Price 0.275 0.29 0.29 0.29 0.27 0.325 0.32 -
P/RPS 0.83 2.04 2.30 0.91 1.47 1.91 3.09 -58.33%
P/EPS 16.77 -25.88 -11.71 9.43 73.45 87.24 -16.21 -
EY 5.96 -3.86 -8.54 10.61 1.36 1.15 -6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.19 0.19 0.18 0.21 0.21 -9.75%

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