[BDB] YoY Quarter Result on 30-Sep-2015 [#3]

Stock

[BDB] BINA DARULAMAN BHD

Announcement Date

23-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 48.72%

YoY- -33.1%

Quarter Report

BDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Quarter Result
Revenue	49,261	54,214	87,176	43,845	61,341	62,276	85,558	-8.78%
YoY %	-9.14%	-37.81%	98.83%	-28.52%	-1.50%	-27.21%	-	-
Horiz. %	57.58%	63.37%	101.89%	51.25%	71.70%	72.79%	100.00%	-
PBT	-5,938	2,561	8,442	5,314	7,185	10,467	7,606	-
YoY %	-331.86%	-69.66%	58.86%	-26.04%	-31.36%	37.62%	-	-
Horiz. %	-78.07%	33.67%	110.99%	69.87%	94.46%	137.62%	100.00%	-
Tax	-461	-667	-2,645	-1,648	-1,705	-2,709	-2,159	-22.67%
YoY %	30.88%	74.78%	-60.50%	3.34%	37.06%	-25.47%	-	-
Horiz. %	21.35%	30.89%	122.51%	76.33%	78.97%	125.47%	100.00%	-
NP	-6,399	1,894	5,797	3,666	5,480	7,758	5,447	-
YoY %	-437.86%	-67.33%	58.13%	-33.10%	-29.36%	42.43%	-	-
Horiz. %	-117.48%	34.77%	106.43%	67.30%	100.61%	142.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,379	1,906	5,801	3,669	5,484	7,759	5,452	-
YoY %	-434.68%	-67.14%	58.11%	-33.10%	-29.32%	42.31%	-	-
Horiz. %	-117.00%	34.96%	106.40%	67.30%	100.59%	142.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	26.04%	31.33%	31.01%	23.73%	25.88%	28.39%	-
YoY %	-	-16.88%	1.03%	30.68%	-8.31%	-8.84%	-	-
Horiz. %	-	91.72%	110.36%	109.23%	83.59%	91.16%	100.00%	-
Total Cost	55,660	52,320	81,379	40,179	55,861	54,518	80,111	-5.88%
YoY %	6.38%	-35.71%	102.54%	-28.07%	2.46%	-31.95%	-	-
Horiz. %	69.48%	65.31%	101.58%	50.15%	69.73%	68.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	474,013	522,630	504,170	485,157	276,748	262,276	246,360	11.51%
YoY %	-9.30%	3.66%	3.92%	75.31%	5.52%	6.46%	-	-
Horiz. %	192.41%	212.14%	204.65%	196.93%	112.33%	106.46%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	474,013	522,630	504,170	485,157	276,748	262,276	246,360	11.51%
YoY %	-9.30%	3.66%	3.92%	75.31%	5.52%	6.46%	-	-
Horiz. %	192.41%	212.14%	204.65%	196.93%	112.33%	106.46%	100.00%	-
NOSH	303,854	303,854	303,717	303,223	72,828	72,854	72,887	26.84%
YoY %	0.00%	0.05%	0.16%	316.35%	-0.04%	-0.05%	-	-
Horiz. %	416.88%	416.88%	416.70%	416.02%	99.92%	99.95%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	-12.99%	3.49%	6.65%	8.36%	8.93%	12.46%	6.37%	-
YoY %	-472.21%	-47.52%	-20.45%	-6.38%	-28.33%	95.60%	-	-
Horiz. %	-203.92%	54.79%	104.40%	131.24%	140.19%	195.60%	100.00%	-
ROE	-1.35%	0.36%	1.15%	0.76%	1.98%	2.96%	2.21%	-
YoY %	-475.00%	-68.70%	51.32%	-61.62%	-33.11%	33.94%	-	-
Horiz. %	-61.09%	16.29%	52.04%	34.39%	89.59%	133.94%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	16.21	17.84	28.70	14.46	84.23	85.48	117.38	-28.09%
YoY %	-9.14%	-37.84%	98.48%	-82.83%	-1.46%	-27.18%	-	-
Horiz. %	13.81%	15.20%	24.45%	12.32%	71.76%	72.82%	100.00%	-
EPS	-2.11	0.62	1.91	1.21	7.53	10.65	7.48	-
YoY %	-440.32%	-67.54%	57.85%	-83.93%	-29.30%	42.38%	-	-
Horiz. %	-28.21%	8.29%	25.53%	16.18%	100.67%	142.38%	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	1.56	1.72	1.66	1.60	3.80	3.60	3.38	-12.08%
YoY %	-9.30%	3.61%	3.75%	-57.89%	5.56%	6.51%	-	-
Horiz. %	46.15%	50.89%	49.11%	47.34%	112.43%	106.51%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 303,223
RPS	15.91	17.51	28.16	14.16	19.81	20.11	27.63	-8.78%
YoY %	-9.14%	-37.82%	98.87%	-28.52%	-1.49%	-27.22%	-	-
Horiz. %	57.58%	63.37%	101.92%	51.25%	71.70%	72.78%	100.00%	-
EPS	-2.06	0.62	1.87	1.19	1.77	2.51	1.76	-
YoY %	-432.26%	-66.84%	57.14%	-32.77%	-29.48%	42.61%	-	-
Horiz. %	-117.05%	35.23%	106.25%	67.61%	100.57%	142.61%	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	1.531	1.688	1.6284	1.567	0.8938	0.8471	0.7957	11.51%
YoY %	-9.30%	3.66%	3.92%	75.32%	5.51%	6.46%	-	-
Horiz. %	192.41%	212.14%	204.65%	196.93%	112.33%	106.46%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.41	0.62	0.645	0.675	2.36	1.62	1.40	-
P/RPS	2.53	3.47	2.25	4.67	2.80	1.90	1.19	13.38%
YoY %	-27.09%	54.22%	-51.82%	66.79%	47.37%	59.66%	-	-
Horiz. %	212.61%	291.60%	189.08%	392.44%	235.29%	159.66%	100.00%	-
P/EPS	-19.53	98.84	33.77	55.79	31.34	15.21	18.72	-
YoY %	-119.76%	192.69%	-39.47%	78.02%	106.05%	-18.75%	-	-
Horiz. %	-104.33%	527.99%	180.40%	298.02%	167.41%	81.25%	100.00%	-
EY	-5.12	1.01	2.96	1.79	3.19	6.57	5.34	-
YoY %	-606.93%	-65.88%	65.36%	-43.89%	-51.45%	23.03%	-	-
Horiz. %	-95.88%	18.91%	55.43%	33.52%	59.74%	123.03%	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	0.26	0.36	0.39	0.42	0.62	0.45	0.41	-7.30%
YoY %	-27.78%	-7.69%	-7.14%	-32.26%	37.78%	9.76%	-	-
Horiz. %	63.41%	87.80%	95.12%	102.44%	151.22%	109.76%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	19/10/17	28/11/16	23/11/15	17/11/14	18/11/13	06/11/12	-
Price	0.33	0.62	0.64	0.715	2.10	1.66	1.38	-
P/RPS	2.04	3.47	2.23	4.94	2.49	1.94	1.18	9.54%
YoY %	-41.21%	55.61%	-54.86%	98.39%	28.35%	64.41%	-	-
Horiz. %	172.88%	294.07%	188.98%	418.64%	211.02%	164.41%	100.00%	-
P/EPS	-15.72	98.84	33.51	59.09	27.89	15.59	18.45	-
YoY %	-115.90%	194.96%	-43.29%	111.87%	78.90%	-15.50%	-	-
Horiz. %	-85.20%	535.72%	181.63%	320.27%	151.17%	84.50%	100.00%	-
EY	-6.36	1.01	2.98	1.69	3.59	6.42	5.42	-
YoY %	-729.70%	-66.11%	76.33%	-52.92%	-44.08%	18.45%	-	-
Horiz. %	-117.34%	18.63%	54.98%	31.18%	66.24%	118.45%	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	0.21	0.36	0.39	0.45	0.55	0.46	0.41	-10.54%
YoY %	-41.67%	-7.69%	-13.33%	-18.18%	19.57%	12.20%	-	-
Horiz. %	51.22%	87.80%	95.12%	109.76%	134.15%	112.20%	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