[BDB] QoQ 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- -52.45%
YoY- -29.15%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 105,836 43,845 56,880 36,735 139,901 61,341 60,026 45.79%
PBT 26,935 5,314 3,414 5,104 10,954 7,185 8,638 112.99%
Tax -12,784 -1,648 -951 -1,435 -3,241 -1,705 -2,800 174.45%
NP 14,151 3,666 2,463 3,669 7,713 5,480 5,838 80.15%
-
NP to SH 14,163 3,669 2,467 3,668 7,714 5,484 5,840 80.21%
-
Tax Rate 47.46% 31.01% 27.86% 28.12% 29.59% 23.73% 32.41% -
Total Cost 91,685 40,179 54,417 33,066 132,188 55,861 54,188 41.85%
-
Net Worth 504,518 485,157 496,445 430,591 284,084 276,748 270,882 51.20%
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 504,518 485,157 496,445 430,591 284,084 276,748 270,882 51.20%
NOSH 303,927 303,223 304,567 265,797 72,842 72,828 72,817 158.55%
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 13.37% 8.36% 4.33% 9.99% 5.51% 8.93% 9.73% -
ROE 2.81% 0.76% 0.50% 0.85% 2.72% 1.98% 2.16% -
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 34.82 14.46 18.68 13.82 192.06 84.23 82.43 -43.61%
EPS 4.66 1.21 0.81 1.38 10.59 7.53 8.02 -30.29%
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 34.83 14.43 18.72 12.09 46.04 20.19 19.75 45.81%
EPS 4.66 1.21 0.81 1.21 2.54 1.80 1.92 80.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6604 1.5967 1.6338 1.4171 0.9349 0.9108 0.8915 51.20%
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 1.92 4.67 4.39 6.91 0.41 2.80 2.51 -16.31%
P/EPS 14.38 55.79 101.23 69.20 7.46 31.34 25.81 -32.21%
EY 6.96 1.79 0.99 1.45 13.41 3.19 3.87 47.72%
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 1.84 4.94 3.32 6.33 0.43 2.49 2.97 -27.26%
P/EPS 13.73 59.09 76.54 63.41 7.88 27.89 30.55 -41.24%
EY 7.28 1.69 1.31 1.58 12.68 3.59 3.27 70.25%
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