[BDB] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -58.31%
YoY- 4.12%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 205,775 220,988 203,163 219,476 247,433 240,924 264,076 -15.30%
PBT 6,369 7,903 4,084 7,575 15,514 11,514 13,497 -39.36%
Tax -1,265 -2,163 -2,227 -2,299 -2,859 -2,038 -2,164 -30.06%
NP 5,104 5,740 1,857 5,276 12,655 9,476 11,333 -41.21%
-
NP to SH 5,104 5,740 1,857 5,276 12,655 9,476 11,333 -41.21%
-
Tax Rate 19.86% 27.37% 54.53% 30.35% 18.43% 17.70% 16.03% -
Total Cost 200,671 215,248 201,306 214,200 234,778 231,448 252,743 -14.24%
-
Net Worth 461,859 461,859 464,898 467,936 458,821 455,782 464,898 -0.43%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 461,859 461,859 464,898 467,936 458,821 455,782 464,898 -0.43%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.48% 2.60% 0.91% 2.40% 5.11% 3.93% 4.29% -
ROE 1.11% 1.24% 0.40% 1.13% 2.76% 2.08% 2.44% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 67.72 72.73 66.86 72.23 81.43 79.29 86.91 -15.31%
EPS 1.68 1.89 0.61 1.74 4.16 3.12 3.73 -41.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.53 1.54 1.51 1.50 1.53 -0.43%
Adjusted Per Share Value based on latest NOSH - 303,854
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 66.46 71.38 65.62 70.89 79.92 77.81 85.29 -15.30%
EPS 1.65 1.85 0.60 1.70 4.09 3.06 3.66 -41.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4917 1.4917 1.5015 1.5113 1.4819 1.4721 1.5015 -0.43%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.45 0.45 0.51 0.385 0.285 0.265 0.235 -
P/RPS 0.66 0.62 0.76 0.53 0.35 0.33 0.27 81.36%
P/EPS 26.79 23.82 83.45 22.17 6.84 8.50 6.30 162.24%
EY 3.73 4.20 1.20 4.51 14.61 11.77 15.87 -61.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.33 0.25 0.19 0.18 0.15 58.67%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 29/09/21 31/05/21 25/02/21 23/11/20 25/08/20 22/06/20 -
Price 0.595 0.45 0.42 0.375 0.31 0.295 0.27 -
P/RPS 0.88 0.62 0.63 0.52 0.38 0.37 0.31 100.35%
P/EPS 35.42 23.82 68.72 21.60 7.44 9.46 7.24 187.90%
EY 2.82 4.20 1.46 4.63 13.43 10.57 13.81 -65.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.27 0.24 0.21 0.20 0.18 67.36%

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