[BDB] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.14%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 181,995 138,926 113,905 127,605 137,713 149,263 197,028 -1.31%
PBT -5,485 -3,391 -5,396 -4,189 -12,265 -25,613 3,499 -
Tax -458 -358 -450 -1,485 -997 -1,015 -910 -10.80%
NP -5,943 -3,749 -5,846 -5,674 -13,262 -26,628 2,589 -
-
NP to SH -5,943 -3,749 -5,846 -5,674 -13,262 -26,604 2,617 -
-
Tax Rate - - - - - - 26.01% -
Total Cost 187,938 142,675 119,751 133,279 150,975 175,891 194,439 -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 1,397 - - - - - - -
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 -1.27% -0.81% -1.27% -1.24% -2.97% -5.61% 0.50% -
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 59.90 45.72 37.49 42.00 45.32 49.12 64.84 -1.31%
EPS -1.96 -1.23 -1.92 -1.87 -4.36 -8.76 0.85 -
DPS 0.46 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 59.90 45.72 37.49 42.00 45.32 49.12 64.84 -1.31%
EPS -1.96 -1.23 -1.92 -1.87 -4.36 -8.76 0.85 -
DPS 0.46 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%
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 0.52 0.58 1.20 0.68 0.77 0.83 0.96 -9.70%
P/EPS -15.85 -21.48 -23.39 -15.26 -8.02 -4.68 71.99 -
EY -6.31 -4.66 -4.28 -6.55 -12.47 -21.35 1.39 -
DY 1.48 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 0.46 0.59 1.59 0.74 0.75 0.67 0.96 -11.53%
P/EPS -14.06 -21.88 -30.93 -16.60 -7.79 -3.77 71.99 -
EY -7.11 -4.57 -3.23 -6.02 -12.84 -26.53 1.39 -
DY 1.67 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