[BDB] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
14-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 35.2%
YoY- 40.39%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 350,945 383,907 373,771 356,587 308,505 265,174 253,244 24.27%
PBT 40,424 46,305 49,368 52,294 42,304 39,176 38,971 2.46%
Tax -14,576 -16,554 -17,444 -18,321 -17,189 -16,192 -16,125 -6.50%
NP 25,848 29,751 31,924 33,973 25,115 22,984 22,846 8.57%
-
NP to SH 25,889 29,784 31,960 34,000 25,147 23,011 22,869 8.61%
-
Tax Rate 36.06% 35.75% 35.33% 35.03% 40.63% 41.33% 41.38% -
Total Cost 325,097 354,156 341,847 322,614 283,390 242,190 230,398 25.77%
-
Net Worth 522,630 522,630 534,784 535,385 504,170 497,530 509,569 1.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 522,630 522,630 534,784 535,385 504,170 497,530 509,569 1.69%
NOSH 303,854 303,854 303,854 304,196 303,717 303,372 305,131 -0.27%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.37% 7.75% 8.54% 9.53% 8.14% 8.67% 9.02% -
ROE 4.95% 5.70% 5.98% 6.35% 4.99% 4.63% 4.49% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 115.50 126.35 123.01 117.22 101.58 87.41 83.00 24.61%
EPS 8.52 9.80 10.52 11.18 8.28 7.59 7.49 8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.72 1.76 1.76 1.66 1.64 1.67 1.98%
Adjusted Per Share Value based on latest NOSH - 304,196
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 115.50 126.35 123.01 117.35 101.53 87.27 83.34 24.27%
EPS 8.52 9.80 10.52 11.19 8.28 7.57 7.53 8.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.72 1.76 1.762 1.6592 1.6374 1.677 1.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.62 0.675 0.76 0.68 0.645 0.66 0.74 -
P/RPS 0.54 0.53 0.62 0.58 0.63 0.76 0.89 -28.30%
P/EPS 7.28 6.89 7.23 6.08 7.79 8.70 9.87 -18.34%
EY 13.74 14.52 13.84 16.44 12.84 11.49 10.13 22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.43 0.39 0.39 0.40 0.44 -12.51%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 19/10/17 02/08/17 15/05/17 14/02/17 28/11/16 08/08/16 25/04/16 -
Price 0.62 0.65 0.72 0.81 0.64 0.65 0.68 -
P/RPS 0.54 0.51 0.59 0.69 0.63 0.74 0.82 -24.28%
P/EPS 7.28 6.63 6.85 7.25 7.73 8.57 9.07 -13.62%
EY 13.74 15.08 14.61 13.80 12.94 11.67 11.02 15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.41 0.46 0.39 0.40 0.41 -8.29%

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