[BDB] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
02-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -6.81%
YoY- 29.43%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 240,924 190,328 208,895 383,907 265,174 294,857 281,766 -2.57%
PBT 11,514 -29,637 -27,098 46,305 39,176 26,657 30,759 -15.09%
Tax -2,038 -3,073 -1,674 -16,554 -16,192 -7,332 -9,293 -22.32%
NP 9,476 -32,710 -28,772 29,751 22,984 19,325 21,466 -12.72%
-
NP to SH 9,476 -32,661 -28,727 29,784 23,011 19,333 21,473 -12.73%
-
Tax Rate 17.70% - - 35.75% 41.33% 27.50% 30.21% -
Total Cost 231,448 223,038 237,667 354,156 242,190 275,532 260,300 -1.93%
-
Net Worth 455,782 446,666 495,283 522,630 497,530 496,445 270,882 9.05%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 455,782 446,666 495,283 522,630 497,530 496,445 270,882 9.05%
NOSH 303,854 303,854 303,854 303,854 303,372 304,567 72,817 26.85%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.93% -17.19% -13.77% 7.75% 8.67% 6.55% 7.62% -
ROE 2.08% -7.31% -5.80% 5.70% 4.63% 3.89% 7.93% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 79.29 62.64 68.75 126.35 87.41 96.81 386.95 -23.19%
EPS 3.12 -10.75 -9.45 9.80 7.59 6.35 29.49 -31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.63 1.72 1.64 1.63 3.72 -14.03%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 77.81 61.47 67.47 123.99 85.65 95.23 91.01 -2.57%
EPS 3.06 -10.55 -9.28 9.62 7.43 6.24 6.94 -12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4721 1.4427 1.5997 1.688 1.6069 1.6034 0.8749 9.05%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.265 0.39 0.46 0.675 0.66 0.82 2.07 -
P/RPS 0.33 0.62 0.67 0.53 0.76 0.85 0.53 -7.58%
P/EPS 8.50 -3.63 -4.87 6.89 8.70 12.92 7.02 3.23%
EY 11.77 -27.56 -20.55 14.52 11.49 7.74 14.25 -3.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.27 0.28 0.39 0.40 0.50 0.56 -17.22%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 29/08/19 21/08/18 02/08/17 08/08/16 27/08/15 15/08/14 -
Price 0.295 0.365 0.44 0.65 0.65 0.62 2.45 -
P/RPS 0.37 0.58 0.64 0.51 0.74 0.64 0.63 -8.48%
P/EPS 9.46 -3.40 -4.65 6.63 8.57 9.77 8.31 2.18%
EY 10.57 -29.45 -21.49 15.08 11.67 10.24 12.04 -2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.27 0.38 0.40 0.38 0.66 -18.02%

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