[BDB] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 273.39%
YoY- 99.14%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 70,581 78,113 51,278 134,123 100,465 43,215 38,315 50.10%
PBT 1,073 1,047 281 19,665 5,442 -3,405 -7,522 -
Tax -268 -448 0 -1,295 -458 0 0 -
NP 805 599 281 18,370 4,984 -3,405 -7,522 -
-
NP to SH 805 599 281 18,610 4,984 -3,405 -7,522 -
-
Tax Rate 24.98% 42.79% 0.00% 6.59% 8.42% - - -
Total Cost 69,776 77,514 50,997 115,753 95,481 46,620 45,837 32.22%
-
Net Worth 495,384 486,167 446,666 486,167 467,936 464,898 467,936 3.86%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 495,384 486,167 446,666 486,167 467,936 464,898 467,936 3.86%
NOSH 309,615 303,854 303,854 303,854 303,854 303,854 303,854 1.25%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.14% 0.77% 0.55% 13.70% 4.96% -7.88% -19.63% -
ROE 0.16% 0.12% 0.06% 3.83% 1.07% -0.73% -1.61% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 22.80 25.71 16.88 44.14 33.06 14.22 12.61 48.25%
EPS 0.26 0.20 0.09 6.05 1.64 -1.12 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.60 1.47 1.60 1.54 1.53 1.54 2.57%
Adjusted Per Share Value based on latest NOSH - 303,854
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 22.80 25.23 16.56 43.32 32.45 13.96 12.38 50.08%
EPS 0.26 0.19 0.09 6.01 1.61 -1.10 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.5702 1.4427 1.5702 1.5113 1.5015 1.5113 3.86%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.30 0.39 0.38 0.285 0.31 0.275 0.29 -
P/RPS 1.32 1.52 2.25 0.65 0.94 1.93 2.30 -30.86%
P/EPS 115.38 197.84 410.91 4.65 18.90 -24.54 -11.71 -
EY 0.87 0.51 0.24 21.49 5.29 -4.07 -8.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.26 0.18 0.20 0.18 0.19 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 29/05/24 29/02/24 23/11/23 30/08/23 31/05/23 -
Price 0.29 0.335 0.405 0.29 0.275 0.29 0.29 -
P/RPS 1.27 1.30 2.40 0.66 0.83 2.04 2.30 -32.62%
P/EPS 111.54 169.94 437.94 4.73 16.77 -25.88 -11.71 -
EY 0.90 0.59 0.23 21.12 5.96 -3.86 -8.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.28 0.18 0.18 0.19 0.19 -3.53%

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