[BDB] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[BDB] BINA DARULAMAN BHD

Announcement Date

08-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 112.51%

YoY- -19.69%

Quarter Report

BDBFinancialResults_Q22016.pdf

Latest QR

Upcoming QR

BDB's Result

BDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	86,941	100,002	142,814	115,493	93,615	127,637	126,873	-6.10%
YoY %	-13.06%	-29.98%	23.66%	23.37%	-26.66%	0.60%	-	-
Horiz. %	68.53%	78.82%	112.56%	91.03%	73.79%	100.60%	100.00%	-
PBT	-9,976	-19,675	938	6,927	8,518	15,724	14,279	-
YoY %	49.30%	-2,197.55%	-86.46%	-18.68%	-45.83%	10.12%	-	-
Horiz. %	-69.86%	-137.79%	6.57%	48.51%	59.65%	110.12%	100.00%	-
Tax	-735	-554	-243	-2,011	-2,385	-4,710	-3,592	-23.22%
YoY %	-32.67%	-127.98%	87.92%	15.68%	49.36%	-31.12%	-	-
Horiz. %	20.46%	15.42%	6.77%	55.99%	66.40%	131.12%	100.00%	-
NP	-10,711	-20,229	695	4,916	6,133	11,014	10,687	-
YoY %	47.05%	-3,010.65%	-85.86%	-19.84%	-44.32%	3.06%	-	-
Horiz. %	-100.22%	-189.29%	6.50%	46.00%	57.39%	103.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,711	-20,213	716	4,928	6,136	11,017	10,688	-
YoY %	47.01%	-2,923.04%	-85.47%	-19.69%	-44.30%	3.08%	-	-
Horiz. %	-100.22%	-189.12%	6.70%	46.11%	57.41%	103.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	25.91%	29.03%	28.00%	29.95%	25.16%	-
YoY %	-	-	-10.75%	3.68%	-6.51%	19.04%	-	-
Horiz. %	-	-	102.98%	115.38%	111.29%	119.04%	100.00%	-
Total Cost	97,652	120,231	142,119	110,577	87,482	116,623	116,186	-2.85%
YoY %	-18.78%	-15.40%	28.52%	26.40%	-24.99%	0.38%	-	-
Horiz. %	84.05%	103.48%	122.32%	95.17%	75.29%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	446,666	495,283	522,630	498,883	495,132	270,874	259,919	9.43%
YoY %	-9.82%	-5.23%	4.76%	0.76%	82.79%	4.21%	-	-
Horiz. %	171.85%	190.55%	201.07%	191.94%	190.49%	104.21%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	446,666	495,283	522,630	498,883	495,132	270,874	259,919	9.43%
YoY %	-9.82%	-5.23%	4.76%	0.76%	82.79%	4.21%	-	-
Horiz. %	171.85%	190.55%	201.07%	191.94%	190.49%	104.21%	100.00%	-
NOSH	303,854	303,854	303,854	304,197	303,762	72,815	72,806	26.87%
YoY %	0.00%	0.00%	-0.11%	0.14%	317.17%	0.01%	-	-
Horiz. %	417.35%	417.35%	417.35%	417.82%	417.22%	100.01%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-12.32%	-20.23%	0.49%	4.26%	6.55%	8.63%	8.42%	-
YoY %	39.10%	-4,228.57%	-88.50%	-34.96%	-24.10%	2.49%	-	-
Horiz. %	-146.32%	-240.26%	5.82%	50.59%	77.79%	102.49%	100.00%	-
ROE	-2.40%	-4.08%	0.14%	0.99%	1.24%	4.07%	4.11%	-
YoY %	41.18%	-3,014.29%	-85.86%	-20.16%	-69.53%	-0.97%	-	-
Horiz. %	-58.39%	-99.27%	3.41%	24.09%	30.17%	99.03%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	28.61	32.91	47.00	37.97	30.82	175.29	174.26	-25.99%
YoY %	-13.07%	-29.98%	23.78%	23.20%	-82.42%	0.59%	-	-
Horiz. %	16.42%	18.89%	26.97%	21.79%	17.69%	100.59%	100.00%	-
EPS	-3.53	-6.66	0.23	1.62	2.02	15.13	14.68	-
YoY %	47.00%	-2,995.65%	-85.80%	-19.80%	-86.65%	3.07%	-	-
Horiz. %	-24.05%	-45.37%	1.57%	11.04%	13.76%	103.07%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.47	1.63	1.72	1.64	1.63	3.72	3.57	-13.74%
YoY %	-9.82%	-5.23%	4.88%	0.61%	-56.18%	4.20%	-	-
Horiz. %	41.18%	45.66%	48.18%	45.94%	45.66%	104.20%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 303,372
RPS	28.61	32.91	47.00	38.01	30.81	42.01	41.75	-6.10%
YoY %	-13.07%	-29.98%	23.65%	23.37%	-26.66%	0.62%	-	-
Horiz. %	68.53%	78.83%	112.57%	91.04%	73.80%	100.62%	100.00%	-
EPS	-3.53	-6.66	0.23	1.62	2.02	3.63	3.52	-
YoY %	47.00%	-2,995.65%	-85.80%	-19.80%	-44.35%	3.12%	-	-
Horiz. %	-100.28%	-189.20%	6.53%	46.02%	57.39%	103.12%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.47	1.63	1.72	1.6418	1.6295	0.8915	0.8554	9.43%
YoY %	-9.82%	-5.23%	4.76%	0.75%	82.78%	4.22%	-	-
Horiz. %	171.85%	190.55%	201.08%	191.93%	190.50%	104.22%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.39	0.46	0.675	0.66	0.82	2.07	1.61	-
P/RPS	1.36	1.40	1.44	1.74	2.66	1.18	0.92	6.72%
YoY %	-2.86%	-2.78%	-17.24%	-34.59%	125.42%	28.26%	-	-
Horiz. %	147.83%	152.17%	156.52%	189.13%	289.13%	128.26%	100.00%	-
P/EPS	-11.06	-6.92	286.46	40.74	40.59	13.68	10.97	-
YoY %	-59.83%	-102.42%	603.14%	0.37%	196.71%	24.70%	-	-
Horiz. %	-100.82%	-63.08%	2,611.30%	371.38%	370.01%	124.70%	100.00%	-
EY	-9.04	-14.46	0.35	2.45	2.46	7.31	9.12	-
YoY %	37.48%	-4,231.43%	-85.71%	-0.41%	-66.35%	-19.85%	-	-
Horiz. %	-99.12%	-158.55%	3.84%	26.86%	26.97%	80.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.28	0.39	0.40	0.50	0.56	0.45	-8.15%
YoY %	-3.57%	-28.21%	-2.50%	-20.00%	-10.71%	24.44%	-	-
Horiz. %	60.00%	62.22%	86.67%	88.89%	111.11%	124.44%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	21/08/18	02/08/17	08/08/16	27/08/15	15/08/14	26/08/13	-
Price	0.365	0.44	0.65	0.65	0.62	2.45	1.63	-
P/RPS	1.28	1.34	1.38	1.71	2.01	1.40	0.94	5.27%
YoY %	-4.48%	-2.90%	-19.30%	-14.93%	43.57%	48.94%	-	-
Horiz. %	136.17%	142.55%	146.81%	181.91%	213.83%	148.94%	100.00%	-
P/EPS	-10.35	-6.61	275.85	40.12	30.69	16.19	11.10	-
YoY %	-56.58%	-102.40%	587.56%	30.73%	89.56%	45.86%	-	-
Horiz. %	-93.24%	-59.55%	2,485.14%	361.44%	276.49%	145.86%	100.00%	-
EY	-9.66	-15.12	0.36	2.49	3.26	6.18	9.01	-
YoY %	36.11%	-4,300.00%	-85.54%	-23.62%	-47.25%	-31.41%	-	-
Horiz. %	-107.21%	-167.81%	4.00%	27.64%	36.18%	68.59%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.25	0.27	0.38	0.40	0.38	0.66	0.46	-9.65%
YoY %	-7.41%	-28.95%	-5.00%	5.26%	-42.42%	43.48%	-	-
Horiz. %	54.35%	58.70%	82.61%	86.96%	82.61%	143.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos