[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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 363,979 329,081 316,118 279,023 234,413 242,813 235,954 33.54%
PBT 26,435 21,983 14,180 6,948 2,979 7,518 9,043 104.57%
Tax -2,201 -1,753 -1,753 -3,584 -3,482 -3,484 -3,484 -26.39%
NP 24,234 20,230 12,427 3,364 -503 4,034 5,559 167.10%
-
NP to SH 24,474 20,470 12,667 3,402 -465 4,072 5,597 167.64%
-
Tax Rate 8.33% 7.97% 12.36% 51.58% 116.88% 46.34% 38.53% -
Total Cost 339,745 308,851 303,691 275,659 234,916 238,779 230,395 29.58%
-
Net Worth 486,167 446,666 486,167 467,936 464,898 467,936 474,013 1.70%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 486,167 446,666 486,167 467,936 464,898 467,936 474,013 1.70%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.66% 6.15% 3.93% 1.21% -0.21% 1.66% 2.36% -
ROE 5.03% 4.58% 2.61% 0.73% -0.10% 0.87% 1.18% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 119.79 108.30 104.04 91.83 77.15 79.91 77.65 33.54%
EPS 8.05 6.74 4.17 1.12 -0.15 1.34 1.84 167.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.47 1.60 1.54 1.53 1.54 1.56 1.70%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 119.79 108.30 104.04 91.83 77.15 79.91 77.65 33.54%
EPS 8.05 6.74 4.17 1.12 -0.15 1.34 1.84 167.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.47 1.60 1.54 1.53 1.54 1.56 1.70%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.39 0.38 0.285 0.31 0.275 0.29 0.275 -
P/RPS 0.33 0.35 0.27 0.34 0.36 0.36 0.35 -3.85%
P/EPS 4.84 5.64 6.84 27.69 -179.70 21.64 14.93 -52.84%
EY 20.65 17.73 14.63 3.61 -0.56 4.62 6.70 111.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.18 0.20 0.18 0.19 0.18 21.16%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 29/02/24 23/11/23 30/08/23 31/05/23 28/02/23 -
Price 0.335 0.405 0.29 0.275 0.29 0.29 0.29 -
P/RPS 0.28 0.37 0.28 0.30 0.38 0.36 0.37 -16.97%
P/EPS 4.16 6.01 6.96 24.56 -189.50 21.64 15.74 -58.84%
EY 24.04 16.63 14.38 4.07 -0.53 4.62 6.35 143.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.18 0.18 0.19 0.19 0.19 6.90%

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