[BDB] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 12.3%
YoY- -13.69%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 264,076 257,540 191,839 190,328 196,053 203,389 203,942 18.78%
PBT 13,497 7,437 -25,989 -29,637 -34,224 -39,336 -35,597 -
Tax -2,164 -2,370 -2,873 -3,073 -3,080 -2,892 -1,468 29.49%
NP 11,333 5,067 -28,862 -32,710 -37,304 -42,228 -37,065 -
-
NP to SH 11,333 5,067 -28,833 -32,661 -37,243 -42,164 -37,012 -
-
Tax Rate 16.03% 31.87% - - - - - -
Total Cost 252,743 252,473 220,701 223,038 233,357 245,617 241,007 3.21%
-
Net Worth 464,898 464,898 446,666 446,666 452,743 458,821 474,013 -1.28%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 464,898 464,898 446,666 446,666 452,743 458,821 474,013 -1.28%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.29% 1.97% -15.04% -17.19% -19.03% -20.76% -18.17% -
ROE 2.44% 1.09% -6.46% -7.31% -8.23% -9.19% -7.81% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 86.91 84.76 63.14 62.64 64.52 66.94 67.12 18.78%
EPS 3.73 1.67 -9.49 -10.75 -12.26 -13.88 -12.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.47 1.47 1.49 1.51 1.56 -1.28%
Adjusted Per Share Value based on latest NOSH - 303,854
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 86.91 84.76 63.14 62.64 64.52 66.94 67.12 18.78%
EPS 3.73 1.67 -9.49 -10.75 -12.26 -13.88 -12.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.47 1.47 1.49 1.51 1.56 -1.28%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.235 0.375 0.35 0.39 0.415 0.31 0.41 -
P/RPS 0.27 0.44 0.55 0.62 0.64 0.46 0.61 -41.89%
P/EPS 6.30 22.49 -3.69 -3.63 -3.39 -2.23 -3.37 -
EY 15.87 4.45 -27.11 -27.56 -29.53 -44.76 -29.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.25 0.24 0.27 0.28 0.21 0.26 -30.67%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/06/20 27/02/20 27/11/19 29/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.27 0.355 0.34 0.365 0.36 0.395 0.33 -
P/RPS 0.31 0.42 0.54 0.58 0.56 0.59 0.49 -26.28%
P/EPS 7.24 21.29 -3.58 -3.40 -2.94 -2.85 -2.71 -
EY 13.81 4.70 -27.91 -29.45 -34.05 -35.13 -36.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.23 0.25 0.24 0.26 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