[BDB] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 39.98%
YoY- 57.22%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 242,660 185,234 151,873 170,140 183,617 199,017 262,704 -1.31%
PBT -7,313 -4,521 -7,194 -5,585 -16,353 -34,150 4,665 -
Tax -610 -477 -600 -1,980 -1,329 -1,353 -1,213 -10.81%
NP -7,924 -4,998 -7,794 -7,565 -17,682 -35,504 3,452 -
-
NP to SH -7,924 -4,998 -7,794 -7,565 -17,682 -35,472 3,489 -
-
Tax Rate - - - - - - 26.00% -
Total Cost 250,584 190,233 159,667 177,705 201,299 234,521 259,252 -0.56%
-
Net Worth 467,936 464,898 461,859 458,821 446,666 474,013 522,630 -1.82%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 1,863 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 467,936 464,898 461,859 458,821 446,666 474,013 522,630 -1.82%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -3.27% -2.70% -5.13% -4.45% -9.63% -17.84% 1.31% -
ROE -1.69% -1.08% -1.69% -1.65% -3.96% -7.48% 0.67% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 79.86 60.96 49.98 55.99 60.43 65.50 86.46 -1.31%
EPS -2.61 -1.64 -2.56 -2.49 -5.81 -11.68 1.13 -
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.52 1.51 1.47 1.56 1.72 -1.82%
Adjusted Per Share Value based on latest NOSH - 303,854
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 78.37 59.83 49.05 54.95 59.30 64.28 84.85 -1.31%
EPS -2.56 -1.61 -2.52 -2.44 -5.71 -11.46 1.13 -
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5113 1.5015 1.4917 1.4819 1.4427 1.531 1.688 -1.82%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.31 0.265 0.45 0.285 0.35 0.41 0.62 -
P/RPS 0.39 0.43 0.90 0.51 0.58 0.63 0.72 -9.70%
P/EPS -11.89 -16.11 -17.54 -11.45 -6.01 -3.51 53.99 -
EY -8.41 -6.21 -5.70 -8.74 -16.63 -28.47 1.85 -
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.30 0.19 0.24 0.26 0.36 -9.32%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 30/11/22 25/11/21 23/11/20 27/11/19 30/11/18 19/10/17 -
Price 0.275 0.27 0.595 0.31 0.34 0.33 0.62 -
P/RPS 0.34 0.44 1.19 0.55 0.56 0.50 0.72 -11.74%
P/EPS -10.55 -16.41 -23.19 -12.45 -5.84 -2.83 53.99 -
EY -9.48 -6.09 -4.31 -8.03 -17.12 -35.38 1.85 -
DY 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.39 0.21 0.23 0.21 0.36 -10.90%

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