[BDB] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 44.56%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 125,824 119,632 184,884 158,740 188,084 255,468 186,732 -6.36%
PBT -23,988 -11,764 2,200 -22,040 -42,488 1,528 13,232 -
Tax 0 -240 -528 -1,352 -600 -460 -3,968 -
NP -23,988 -12,004 1,672 -23,392 -43,088 1,068 9,264 -
-
NP to SH -23,988 -12,004 1,672 -23,392 -43,076 1,116 9,276 -
-
Tax Rate - - 24.00% - - 30.10% 29.99% -
Total Cost 149,812 131,636 183,212 182,132 231,172 254,400 177,468 -2.78%
-
Net Worth 464,898 464,898 464,898 452,743 504,399 534,784 509,569 -1.51%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 464,898 464,898 464,898 452,743 504,399 534,784 509,569 -1.51%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 305,131 -0.06%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -19.06% -10.03% 0.90% -14.74% -22.91% 0.42% 4.96% -
ROE -5.16% -2.58% 0.36% -5.17% -8.54% 0.21% 1.82% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 41.41 39.37 60.85 52.24 61.90 84.08 61.20 -6.30%
EPS -7.88 -3.96 0.56 -7.68 -14.20 0.36 3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.53 1.49 1.66 1.76 1.67 -1.44%
Adjusted Per Share Value based on latest NOSH - 303,854
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 40.64 38.64 59.71 51.27 60.75 82.51 60.31 -6.36%
EPS -7.75 -3.88 0.54 -7.56 -13.91 0.36 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5015 1.5015 1.5015 1.4623 1.6291 1.7273 1.6458 -1.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.65 0.51 0.235 0.415 0.45 0.76 0.74 -
P/RPS 1.57 1.30 0.39 0.79 0.73 0.90 1.21 4.43%
P/EPS -8.23 -12.91 42.71 -5.39 -3.17 206.93 24.34 -
EY -12.15 -7.75 2.34 -18.55 -31.50 0.48 4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.33 0.15 0.28 0.27 0.43 0.44 -0.77%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 31/05/21 22/06/20 31/05/19 23/05/18 15/05/17 25/04/16 -
Price 0.32 0.42 0.275 0.36 0.47 0.72 0.68 -
P/RPS 0.77 1.07 0.45 0.69 0.76 0.86 1.11 -5.91%
P/EPS -4.05 -10.63 49.98 -4.68 -3.32 196.04 22.37 -
EY -24.67 -9.41 2.00 -21.38 -30.16 0.51 4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.18 0.24 0.28 0.41 0.41 -10.54%

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