[BDB] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -646.64%
YoY- -144.78%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 91,870 119,827 54,126 54,679 153,918 105,836 139,901 -6.76%
PBT 11,764 19,703 -13,723 -9,984 36,925 26,935 10,954 1.19%
Tax -814 -1,374 -1,877 -453 -13,666 -12,784 -3,241 -20.55%
NP 10,950 18,329 -15,600 -10,437 23,259 14,151 7,713 6.00%
-
NP to SH 10,950 18,329 -15,571 -10,419 23,267 14,163 7,714 6.00%
-
Tax Rate 6.92% 6.97% - - 37.01% 47.46% 29.59% -
Total Cost 80,920 101,498 69,726 65,116 130,659 91,685 132,188 -7.84%
-
Net Worth 467,936 464,898 458,821 516,553 535,385 504,518 284,084 8.66%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 467,936 464,898 458,821 516,553 535,385 504,518 284,084 8.66%
NOSH 303,854 303,854 303,854 303,854 304,196 303,927 72,842 26.84%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 11.92% 15.30% -28.82% -19.09% 15.11% 13.37% 5.51% -
ROE 2.34% 3.94% -3.39% -2.02% 4.35% 2.81% 2.72% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 30.23 39.44 17.81 18.00 50.60 34.82 192.06 -26.49%
EPS 3.60 6.03 -5.13 -3.43 7.65 4.66 10.59 -16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.51 1.70 1.76 1.66 3.90 -14.33%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 29.67 38.70 17.48 17.66 49.71 34.18 45.19 -6.76%
EPS 3.54 5.92 -5.03 -3.37 7.51 4.57 2.49 6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5113 1.5015 1.4819 1.6684 1.7292 1.6295 0.9175 8.66%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.385 0.375 0.31 0.60 0.68 0.67 0.79 -
P/RPS 1.27 0.95 1.74 3.33 1.34 1.92 0.41 20.71%
P/EPS 10.68 6.22 -6.05 -17.50 8.89 14.38 7.46 6.15%
EY 9.36 16.09 -16.53 -5.71 11.25 6.96 13.41 -5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.21 0.35 0.39 0.40 0.20 3.78%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 21/02/18 14/02/17 18/02/16 26/02/15 -
Price 0.375 0.355 0.395 0.565 0.81 0.64 0.835 -
P/RPS 1.24 0.90 2.22 3.14 1.60 1.84 0.43 19.28%
P/EPS 10.41 5.89 -7.71 -16.48 10.59 13.73 7.88 4.74%
EY 9.61 16.99 -12.97 -6.07 9.44 7.28 12.68 -4.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.26 0.33 0.46 0.39 0.21 2.24%

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