[BDB] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 83.37%
YoY- -0.84%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 203,390 251,707 356,586 243,296 328,879 281,002 311,909 -6.87%
PBT -39,335 -6,486 52,294 40,767 33,862 29,315 30,099 -
Tax -2,893 -1,361 -18,322 -16,818 -9,702 -8,175 -8,419 -16.30%
NP -42,228 -7,847 33,972 23,949 24,160 21,140 21,680 -
-
NP to SH -42,196 -7,814 34,000 23,965 24,168 21,143 21,687 -
-
Tax Rate - - 35.04% 41.25% 28.65% 27.89% 27.97% -
Total Cost 245,618 259,554 322,614 219,347 304,719 259,862 290,229 -2.74%
-
Net Worth 458,821 516,553 534,763 504,846 284,111 265,106 249,132 10.70%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 458,821 516,553 534,763 504,846 284,111 265,106 249,132 10.70%
NOSH 303,854 303,854 303,842 304,124 72,848 72,831 72,845 26.86%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -20.76% -3.12% 9.53% 9.84% 7.35% 7.52% 6.95% -
ROE -9.20% -1.51% 6.36% 4.75% 8.51% 7.98% 8.71% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 66.94 82.84 117.36 80.00 451.45 385.82 428.18 -26.59%
EPS -13.90 -2.57 11.19 7.88 33.18 29.03 29.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.70 1.76 1.66 3.90 3.64 3.42 -12.73%
Adjusted Per Share Value based on latest NOSH - 303,927
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 66.94 82.84 117.35 80.07 108.24 92.48 102.65 -6.87%
EPS -13.90 -2.57 11.19 7.89 7.95 6.96 7.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.70 1.7599 1.6615 0.935 0.8725 0.8199 10.70%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.31 0.60 0.68 0.67 0.79 1.70 1.30 -
P/RPS 0.46 0.72 0.58 0.84 0.17 0.44 0.30 7.38%
P/EPS -2.23 -23.33 6.08 8.50 2.38 5.86 4.37 -
EY -44.80 -4.29 16.46 11.76 41.99 17.08 22.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.35 0.39 0.40 0.20 0.47 0.38 -9.40%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 21/02/18 14/02/17 18/02/16 26/02/15 27/02/14 25/02/13 -
Price 0.395 0.565 0.71 0.64 0.835 1.82 1.27 -
P/RPS 0.59 0.68 0.60 0.80 0.18 0.47 0.30 11.92%
P/EPS -2.84 -21.97 6.34 8.12 2.52 6.27 4.27 -
EY -35.16 -4.55 15.76 12.31 39.73 15.95 23.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.40 0.39 0.21 0.50 0.37 -5.70%

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