[BDB] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 139250.0%
YoY- 1.66%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 134,123 97,028 96,718 91,870 119,827 54,126 54,679 16.12%
PBT 19,665 12,433 13,457 11,764 19,703 -13,723 -9,984 -
Tax -1,295 -3,126 -2,345 -814 -1,374 -1,877 -453 19.12%
NP 18,370 9,307 11,112 10,950 18,329 -15,600 -10,437 -
-
NP to SH 18,610 9,345 11,132 10,950 18,329 -15,571 -10,419 -
-
Tax Rate 6.59% 25.14% 17.43% 6.92% 6.97% - - -
Total Cost 115,753 87,721 85,606 80,920 101,498 69,726 65,116 10.05%
-
Net Worth 486,167 474,013 470,975 467,936 464,898 458,821 516,553 -1.00%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 486,167 474,013 470,975 467,936 464,898 458,821 516,553 -1.00%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.70% 9.59% 11.49% 11.92% 15.30% -28.82% -19.09% -
ROE 3.83% 1.97% 2.36% 2.34% 3.94% -3.39% -2.02% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 44.14 31.93 31.83 30.23 39.44 17.81 18.00 16.11%
EPS 6.05 3.06 3.65 3.60 6.03 -5.13 -3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.56 1.55 1.54 1.53 1.51 1.70 -1.00%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 43.32 31.34 31.24 29.67 38.70 17.48 17.66 16.12%
EPS 6.01 3.02 3.60 3.54 5.92 -5.03 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5702 1.531 1.5212 1.5113 1.5015 1.4819 1.6684 -1.00%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.285 0.275 0.58 0.385 0.375 0.31 0.60 -
P/RPS 0.65 0.86 1.82 1.27 0.95 1.74 3.33 -23.82%
P/EPS 4.65 8.94 15.83 10.68 6.22 -6.05 -17.50 -
EY 21.49 11.18 6.32 9.36 16.09 -16.53 -5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.37 0.25 0.25 0.21 0.35 -10.48%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 25/02/21 27/02/20 28/02/19 21/02/18 -
Price 0.29 0.29 0.80 0.375 0.355 0.395 0.565 -
P/RPS 0.66 0.91 2.51 1.24 0.90 2.22 3.14 -22.88%
P/EPS 4.73 9.43 21.84 10.41 5.89 -7.71 -16.48 -
EY 21.12 10.61 4.58 9.61 16.99 -12.97 -6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.52 0.24 0.23 0.26 0.33 -9.60%

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