[BDB] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 138.21%
YoY- 112.01%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 235,954 210,623 219,475 257,540 203,390 251,707 356,586 -6.64%
PBT 9,042 8,061 7,575 7,438 -39,335 -6,486 52,294 -25.35%
Tax -3,483 -2,794 -2,299 -2,371 -2,893 -1,361 -18,322 -24.16%
NP 5,559 5,267 5,276 5,067 -42,228 -7,847 33,972 -26.03%
-
NP to SH 5,597 5,287 5,276 5,067 -42,196 -7,814 34,000 -25.95%
-
Tax Rate 38.52% 34.66% 30.35% 31.88% - - 35.04% -
Total Cost 230,395 205,356 214,199 252,473 245,618 259,554 322,614 -5.45%
-
Net Worth 474,013 470,975 467,936 464,898 458,821 516,553 534,763 -1.98%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 474,013 470,975 467,936 464,898 458,821 516,553 534,763 -1.98%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,842 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.36% 2.50% 2.40% 1.97% -20.76% -3.12% 9.53% -
ROE 1.18% 1.12% 1.13% 1.09% -9.20% -1.51% 6.36% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 77.65 69.32 72.23 84.76 66.94 82.84 117.36 -6.64%
EPS 1.83 1.73 1.74 1.67 -13.90 -2.57 11.19 -26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.54 1.53 1.51 1.70 1.76 -1.98%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 76.21 68.03 70.89 83.18 65.69 81.30 115.17 -6.64%
EPS 1.81 1.71 1.70 1.64 -13.63 -2.52 10.98 -25.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.531 1.5212 1.5113 1.5015 1.4819 1.6684 1.7272 -1.98%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.275 0.58 0.385 0.375 0.31 0.60 0.68 -
P/RPS 0.35 0.84 0.53 0.44 0.46 0.72 0.58 -8.07%
P/EPS 14.93 33.33 22.17 22.49 -2.23 -23.33 6.08 16.14%
EY 6.70 3.00 4.51 4.45 -44.80 -4.29 16.46 -13.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.37 0.25 0.25 0.21 0.35 0.39 -12.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 25/02/21 27/02/20 28/02/19 21/02/18 14/02/17 -
Price 0.29 0.80 0.375 0.355 0.395 0.565 0.71 -
P/RPS 0.37 1.15 0.52 0.42 0.59 0.68 0.60 -7.73%
P/EPS 15.74 45.98 21.60 21.29 -2.84 -21.97 6.34 16.35%
EY 6.35 2.17 4.63 4.70 -35.16 -4.55 15.76 -14.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.52 0.24 0.23 0.26 0.33 0.40 -11.66%

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