[BDB] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 117.57%
YoY- 112.02%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 247,433 240,924 264,076 257,540 191,839 190,328 196,053 16.73%
PBT 15,514 11,514 13,497 7,437 -25,989 -29,637 -34,224 -
Tax -2,859 -2,038 -2,164 -2,370 -2,873 -3,073 -3,080 -4.82%
NP 12,655 9,476 11,333 5,067 -28,862 -32,710 -37,304 -
-
NP to SH 12,655 9,476 11,333 5,067 -28,833 -32,661 -37,243 -
-
Tax Rate 18.43% 17.70% 16.03% 31.87% - - - -
Total Cost 234,778 231,448 252,743 252,473 220,701 223,038 233,357 0.40%
-
Net Worth 458,821 455,782 464,898 464,898 446,666 446,666 452,743 0.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 458,821 455,782 464,898 464,898 446,666 446,666 452,743 0.89%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.11% 3.93% 4.29% 1.97% -15.04% -17.19% -19.03% -
ROE 2.76% 2.08% 2.44% 1.09% -6.46% -7.31% -8.23% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 81.43 79.29 86.91 84.76 63.14 62.64 64.52 16.73%
EPS 4.16 3.12 3.73 1.67 -9.49 -10.75 -12.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.53 1.53 1.47 1.47 1.49 0.89%
Adjusted Per Share Value based on latest NOSH - 303,854
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 79.92 77.81 85.29 83.18 61.96 61.47 63.32 16.74%
EPS 4.09 3.06 3.66 1.64 -9.31 -10.55 -12.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4819 1.4721 1.5015 1.5015 1.4427 1.4427 1.4623 0.88%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.285 0.265 0.235 0.375 0.35 0.39 0.415 -
P/RPS 0.35 0.33 0.27 0.44 0.55 0.62 0.64 -33.05%
P/EPS 6.84 8.50 6.30 22.49 -3.69 -3.63 -3.39 -
EY 14.61 11.77 15.87 4.45 -27.11 -27.56 -29.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.15 0.25 0.24 0.27 0.28 -22.72%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 25/08/20 22/06/20 27/02/20 27/11/19 29/08/19 31/05/19 -
Price 0.31 0.295 0.27 0.355 0.34 0.365 0.36 -
P/RPS 0.38 0.37 0.31 0.42 0.54 0.58 0.56 -22.72%
P/EPS 7.44 9.46 7.24 21.29 -3.58 -3.40 -2.94 -
EY 13.43 10.57 13.81 4.70 -27.91 -29.45 -34.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.18 0.23 0.23 0.25 0.24 -8.49%

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