[BDB] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -11.08%
YoY- -59.67%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 279,023 235,644 205,775 247,433 191,839 203,942 350,945 -3.74%
PBT 6,948 10,067 6,369 15,514 -25,989 -35,597 40,424 -25.42%
Tax -3,584 -2,703 -1,265 -2,859 -2,873 -1,468 -14,576 -20.84%
NP 3,364 7,364 5,104 12,655 -28,862 -37,065 25,848 -28.80%
-
NP to SH 3,402 7,384 5,104 12,655 -28,833 -37,012 25,889 -28.68%
-
Tax Rate 51.58% 26.85% 19.86% 18.43% - - 36.06% -
Total Cost 275,659 228,280 200,671 234,778 220,701 241,007 325,097 -2.71%
-
Net Worth 467,936 464,898 461,859 458,821 446,666 474,013 522,630 -1.82%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 467,936 464,898 461,859 458,821 446,666 474,013 522,630 -1.82%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.21% 3.13% 2.48% 5.11% -15.04% -18.17% 7.37% -
ROE 0.73% 1.59% 1.11% 2.76% -6.46% -7.81% 4.95% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 91.83 77.55 67.72 81.43 63.14 67.12 115.50 -3.74%
EPS 1.12 2.43 1.68 4.16 -9.49 -12.18 8.52 -28.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.52 1.51 1.47 1.56 1.72 -1.82%
Adjusted Per Share Value based on latest NOSH - 303,854
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 91.83 77.55 67.72 81.43 63.14 67.12 115.50 -3.74%
EPS 1.12 2.43 1.68 4.16 -9.49 -12.18 8.52 -28.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.52 1.51 1.47 1.56 1.72 -1.82%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.31 0.265 0.45 0.285 0.35 0.41 0.62 -
P/RPS 0.34 0.34 0.66 0.35 0.55 0.61 0.54 -7.41%
P/EPS 27.69 10.90 26.79 6.84 -3.69 -3.37 7.28 24.92%
EY 3.61 9.17 3.73 14.61 -27.11 -29.71 13.74 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.30 0.19 0.24 0.26 0.36 -9.32%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 30/11/22 25/11/21 23/11/20 27/11/19 30/11/18 19/10/17 -
Price 0.275 0.27 0.595 0.31 0.34 0.33 0.62 -
P/RPS 0.30 0.35 0.88 0.38 0.54 0.49 0.54 -9.32%
P/EPS 24.56 11.11 35.42 7.44 -3.58 -2.71 7.28 22.45%
EY 4.07 9.00 2.82 13.43 -27.91 -36.91 13.74 -18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.39 0.21 0.23 0.21 0.36 -10.90%

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