[BDB] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -5.57%
YoY- 0.72%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 356,587 308,505 265,174 253,244 243,296 277,361 294,857 13.44%
PBT 52,294 42,304 39,176 38,971 40,767 24,786 26,657 56.38%
Tax -18,321 -17,189 -16,192 -16,125 -16,568 -7,275 -7,332 83.63%
NP 33,973 25,115 22,984 22,846 24,199 17,511 19,325 45.41%
-
NP to SH 34,000 25,147 23,011 22,869 24,218 17,518 19,333 45.44%
-
Tax Rate 35.03% 40.63% 41.33% 41.38% 40.64% 29.35% 27.50% -
Total Cost 322,614 283,390 242,190 230,398 219,097 259,850 275,532 11.03%
-
Net Worth 535,385 504,170 497,530 509,569 504,518 485,157 496,445 5.13%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 535,385 504,170 497,530 509,569 504,518 485,157 496,445 5.13%
NOSH 304,196 303,717 303,372 305,131 303,927 303,223 304,567 -0.08%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.53% 8.14% 8.67% 9.02% 9.95% 6.31% 6.55% -
ROE 6.35% 4.99% 4.63% 4.49% 4.80% 3.61% 3.89% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 117.22 101.58 87.41 83.00 80.05 91.47 96.81 13.53%
EPS 11.18 8.28 7.59 7.49 7.97 5.78 6.35 45.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.66 1.64 1.67 1.66 1.60 1.63 5.22%
Adjusted Per Share Value based on latest NOSH - 305,131
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 115.17 99.64 85.65 81.79 78.58 89.58 95.23 13.44%
EPS 10.98 8.12 7.43 7.39 7.82 5.66 6.24 45.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7292 1.6284 1.6069 1.6458 1.6295 1.567 1.6034 5.14%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.68 0.645 0.66 0.74 0.67 0.675 0.82 -
P/RPS 0.58 0.63 0.76 0.89 0.84 0.74 0.85 -22.40%
P/EPS 6.08 7.79 8.70 9.87 8.41 11.68 12.92 -39.36%
EY 16.44 12.84 11.49 10.13 11.89 8.56 7.74 64.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.40 0.44 0.40 0.42 0.50 -15.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 14/02/17 28/11/16 08/08/16 25/04/16 18/02/16 23/11/15 27/08/15 -
Price 0.81 0.64 0.65 0.68 0.64 0.715 0.62 -
P/RPS 0.69 0.63 0.74 0.82 0.80 0.78 0.64 5.11%
P/EPS 7.25 7.73 8.57 9.07 8.03 12.38 9.77 -17.96%
EY 13.80 12.94 11.67 11.02 12.45 8.08 10.24 21.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.40 0.41 0.39 0.45 0.38 13.51%

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