[BDB] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -83.63%
YoY- -36.78%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 153,918 87,176 68,810 46,683 105,836 43,845 56,880 93.60%
PBT 36,925 8,442 3,619 3,308 26,935 5,314 3,414 385.55%
Tax -13,666 -2,645 -1,018 -992 -12,784 -1,648 -951 486.31%
NP 23,259 5,797 2,601 2,316 14,151 3,666 2,463 343.74%
-
NP to SH 23,267 5,801 2,609 2,319 14,163 3,669 2,467 343.36%
-
Tax Rate 37.01% 31.33% 28.13% 29.99% 47.46% 31.01% 27.86% -
Total Cost 130,659 81,379 66,209 44,367 91,685 40,179 54,417 78.83%
-
Net Worth 535,385 504,170 497,530 509,569 504,518 485,157 496,445 5.13%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 535,385 504,170 497,530 509,569 504,518 485,157 496,445 5.13%
NOSH 304,196 303,717 303,372 305,131 303,927 303,223 304,567 -0.08%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.11% 6.65% 3.78% 4.96% 13.37% 8.36% 4.33% -
ROE 4.35% 1.15% 0.52% 0.46% 2.81% 0.76% 0.50% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 50.60 28.70 22.68 15.30 34.82 14.46 18.68 93.73%
EPS 7.65 1.91 0.86 0.76 4.66 1.21 0.81 343.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.66 1.64 1.67 1.66 1.60 1.63 5.22%
Adjusted Per Share Value based on latest NOSH - 305,131
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 49.71 28.16 22.22 15.08 34.18 14.16 18.37 93.60%
EPS 7.51 1.87 0.84 0.75 4.57 1.19 0.80 341.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7292 1.6284 1.6069 1.6458 1.6295 1.567 1.6034 5.14%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.68 0.645 0.66 0.74 0.67 0.675 0.82 -
P/RPS 1.34 2.25 2.91 4.84 1.92 4.67 4.39 -54.50%
P/EPS 8.89 33.77 76.74 97.37 14.38 55.79 101.23 -80.09%
EY 11.25 2.96 1.30 1.03 6.96 1.79 0.99 401.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.40 0.44 0.40 0.42 0.50 -15.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 14/02/17 28/11/16 08/08/16 25/04/16 18/02/16 23/11/15 27/08/15 -
Price 0.81 0.64 0.65 0.68 0.64 0.715 0.62 -
P/RPS 1.60 2.23 2.87 4.44 1.84 4.94 3.32 -38.39%
P/EPS 10.59 33.51 75.58 89.47 13.73 59.09 76.54 -73.08%
EY 9.44 2.98 1.32 1.12 7.28 1.69 1.31 270.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.40 0.41 0.39 0.45 0.38 13.51%

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