[BDB] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 209.1%
YoY- -39.43%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 363,979 234,413 221,857 220,988 240,924 190,328 208,895 9.68%
PBT 26,435 2,979 8,770 7,903 11,514 -29,637 -27,098 -
Tax -2,201 -3,482 -2,531 -2,163 -2,038 -3,073 -1,674 4.66%
NP 24,234 -503 6,239 5,740 9,476 -32,710 -28,772 -
-
NP to SH 24,474 -465 6,259 5,740 9,476 -32,661 -28,727 -
-
Tax Rate 8.33% 116.88% 28.86% 27.37% 17.70% - - -
Total Cost 339,745 234,916 215,618 215,248 231,448 223,038 237,667 6.13%
-
Net Worth 486,167 464,898 464,898 461,859 455,782 446,666 495,283 -0.30%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 486,167 464,898 464,898 461,859 455,782 446,666 495,283 -0.30%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.66% -0.21% 2.81% 2.60% 3.93% -17.19% -13.77% -
ROE 5.03% -0.10% 1.35% 1.24% 2.08% -7.31% -5.80% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 119.79 77.15 73.01 72.73 79.29 62.64 68.75 9.68%
EPS 8.05 -0.15 2.06 1.89 3.12 -10.75 -9.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.53 1.53 1.52 1.50 1.47 1.63 -0.30%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 117.56 75.71 71.66 71.38 77.81 61.47 67.47 9.68%
EPS 7.90 -0.15 2.02 1.85 3.06 -10.55 -9.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5702 1.5015 1.5015 1.4917 1.4721 1.4427 1.5997 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.39 0.275 0.29 0.45 0.265 0.39 0.46 -
P/RPS 0.33 0.36 0.40 0.62 0.33 0.62 0.67 -11.12%
P/EPS 4.84 -179.70 14.08 23.82 8.50 -3.63 -4.87 -
EY 20.65 -0.56 7.10 4.20 11.77 -27.56 -20.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.19 0.30 0.18 0.27 0.28 -2.53%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 30/08/23 30/08/22 29/09/21 25/08/20 29/08/19 21/08/18 -
Price 0.335 0.29 0.315 0.45 0.295 0.365 0.44 -
P/RPS 0.28 0.38 0.43 0.62 0.37 0.58 0.64 -12.85%
P/EPS 4.16 -189.50 15.29 23.82 9.46 -3.40 -4.65 -
EY 24.04 -0.53 6.54 4.20 10.57 -29.45 -21.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.21 0.30 0.20 0.25 0.27 -4.09%

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