[BDB] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 272.34%
YoY- 126.32%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 334,095 363,979 329,081 316,118 279,023 234,413 242,813 23.63%
PBT 22,066 26,435 21,983 14,180 6,948 2,979 7,518 104.59%
Tax -2,011 -2,201 -1,753 -1,753 -3,584 -3,482 -3,484 -30.60%
NP 20,055 24,234 20,230 12,427 3,364 -503 4,034 190.43%
-
NP to SH 20,295 24,474 20,470 12,667 3,402 -465 4,072 190.92%
-
Tax Rate 9.11% 8.33% 7.97% 12.36% 51.58% 116.88% 46.34% -
Total Cost 314,040 339,745 308,851 303,691 275,659 234,916 238,779 19.98%
-
Net Worth 495,384 486,167 446,666 486,167 467,936 464,898 467,936 3.86%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 495,384 486,167 446,666 486,167 467,936 464,898 467,936 3.86%
NOSH 309,615 303,854 303,854 303,854 303,854 303,854 303,854 1.25%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.00% 6.66% 6.15% 3.93% 1.21% -0.21% 1.66% -
ROE 4.10% 5.03% 4.58% 2.61% 0.73% -0.10% 0.87% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 107.91 119.79 108.30 104.04 91.83 77.15 79.91 22.10%
EPS 6.55 8.05 6.74 4.17 1.12 -0.15 1.34 187.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.60 1.47 1.60 1.54 1.53 1.54 2.57%
Adjusted Per Share Value based on latest NOSH - 303,854
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 107.91 117.56 106.29 102.10 90.12 75.71 78.42 23.64%
EPS 6.55 7.90 6.61 4.09 1.10 -0.15 1.32 190.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.5702 1.4427 1.5702 1.5113 1.5015 1.5113 3.86%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.30 0.39 0.38 0.285 0.31 0.275 0.29 -
P/RPS 0.28 0.33 0.35 0.27 0.34 0.36 0.36 -15.38%
P/EPS 4.58 4.84 5.64 6.84 27.69 -179.70 21.64 -64.38%
EY 21.85 20.65 17.73 14.63 3.61 -0.56 4.62 180.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.26 0.18 0.20 0.18 0.19 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 29/05/24 29/02/24 23/11/23 30/08/23 31/05/23 -
Price 0.29 0.335 0.405 0.29 0.275 0.29 0.29 -
P/RPS 0.27 0.28 0.37 0.28 0.30 0.38 0.36 -17.40%
P/EPS 4.42 4.16 6.01 6.96 24.56 -189.50 21.64 -65.21%
EY 22.60 24.04 16.63 14.38 4.07 -0.53 4.62 187.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.28 0.18 0.18 0.19 0.19 -3.53%

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