[BDB] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -24.2%
YoY- 5.88%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 279,023 234,413 242,813 235,954 235,644 221,857 212,171 20.01%
PBT 6,948 2,979 7,518 9,043 10,067 8,770 5,006 24.40%
Tax -3,584 -3,482 -3,484 -3,484 -2,703 -2,531 -2,736 19.70%
NP 3,364 -503 4,034 5,559 7,364 6,239 2,270 29.95%
-
NP to SH 3,402 -465 4,072 5,597 7,384 6,259 2,290 30.16%
-
Tax Rate 51.58% 116.88% 46.34% 38.53% 26.85% 28.86% 54.65% -
Total Cost 275,659 234,916 238,779 230,395 228,280 215,618 209,901 19.90%
-
Net Worth 467,936 464,898 467,936 474,013 464,898 464,898 464,898 0.43%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 467,936 464,898 467,936 474,013 464,898 464,898 464,898 0.43%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.21% -0.21% 1.66% 2.36% 3.13% 2.81% 1.07% -
ROE 0.73% -0.10% 0.87% 1.18% 1.59% 1.35% 0.49% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 91.83 77.15 79.91 77.65 77.55 73.01 69.83 20.01%
EPS 1.12 -0.15 1.34 1.84 2.43 2.06 0.75 30.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.54 1.56 1.53 1.53 1.53 0.43%
Adjusted Per Share Value based on latest NOSH - 303,854
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 91.83 77.15 79.91 77.65 77.55 73.01 69.83 20.01%
EPS 1.12 -0.15 1.34 1.84 2.43 2.06 0.75 30.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.54 1.56 1.53 1.53 1.53 0.43%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.31 0.275 0.29 0.275 0.265 0.29 0.65 -
P/RPS 0.34 0.36 0.36 0.35 0.34 0.40 0.93 -48.84%
P/EPS 27.69 -179.70 21.64 14.93 10.90 14.08 86.25 -53.08%
EY 3.61 -0.56 4.62 6.70 9.17 7.10 1.16 113.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.19 0.18 0.17 0.19 0.42 -38.99%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 30/05/22 -
Price 0.275 0.29 0.29 0.29 0.27 0.315 0.32 -
P/RPS 0.30 0.38 0.36 0.37 0.35 0.43 0.46 -24.77%
P/EPS 24.56 -189.50 21.64 15.74 11.11 15.29 42.46 -30.55%
EY 4.07 -0.53 4.62 6.35 9.00 6.54 2.36 43.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.19 0.19 0.18 0.21 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