[BDB] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -27.25%
YoY- 77.82%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 316,118 279,023 234,413 242,813 235,954 235,644 221,857 26.54%
PBT 14,180 6,948 2,979 7,518 9,043 10,067 8,770 37.63%
Tax -1,753 -3,584 -3,482 -3,484 -3,484 -2,703 -2,531 -21.66%
NP 12,427 3,364 -503 4,034 5,559 7,364 6,239 58.10%
-
NP to SH 12,667 3,402 -465 4,072 5,597 7,384 6,259 59.79%
-
Tax Rate 12.36% 51.58% 116.88% 46.34% 38.53% 26.85% 28.86% -
Total Cost 303,691 275,659 234,916 238,779 230,395 228,280 215,618 25.57%
-
Net Worth 486,167 467,936 464,898 467,936 474,013 464,898 464,898 3.01%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 486,167 467,936 464,898 467,936 474,013 464,898 464,898 3.01%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.93% 1.21% -0.21% 1.66% 2.36% 3.13% 2.81% -
ROE 2.61% 0.73% -0.10% 0.87% 1.18% 1.59% 1.35% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 104.04 91.83 77.15 79.91 77.65 77.55 73.01 26.55%
EPS 4.17 1.12 -0.15 1.34 1.84 2.43 2.06 59.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.53 1.54 1.56 1.53 1.53 3.01%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 102.10 90.12 75.71 78.42 76.21 76.11 71.66 26.53%
EPS 4.09 1.10 -0.15 1.32 1.81 2.38 2.02 59.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5702 1.5113 1.5015 1.5113 1.531 1.5015 1.5015 3.01%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.285 0.31 0.275 0.29 0.275 0.265 0.29 -
P/RPS 0.27 0.34 0.36 0.36 0.35 0.34 0.40 -22.99%
P/EPS 6.84 27.69 -179.70 21.64 14.93 10.90 14.08 -38.12%
EY 14.63 3.61 -0.56 4.62 6.70 9.17 7.10 61.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.18 0.19 0.18 0.17 0.19 -3.53%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 23/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.29 0.275 0.29 0.29 0.29 0.27 0.315 -
P/RPS 0.28 0.30 0.38 0.36 0.37 0.35 0.43 -24.81%
P/EPS 6.96 24.56 -189.50 21.64 15.74 11.11 15.29 -40.74%
EY 14.38 4.07 -0.53 4.62 6.35 9.00 6.54 68.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.19 0.19 0.19 0.18 0.21 -9.74%

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