[BDB] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 26.13%
YoY- 14.52%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 251,707 356,587 243,296 328,879 281,002 311,909 229,726 1.53%
PBT -6,485 52,294 40,767 33,862 29,315 30,099 28,067 -
Tax -1,363 -18,321 -16,568 -9,655 -8,176 -8,419 -8,519 -26.29%
NP -7,848 33,973 24,199 24,207 21,139 21,680 19,548 -
-
NP to SH -7,801 34,000 24,218 24,215 21,144 21,692 19,551 -
-
Tax Rate - 35.03% 40.64% 28.51% 27.89% 27.97% 30.35% -
Total Cost 259,555 322,614 219,097 304,672 259,863 290,229 210,178 3.57%
-
Net Worth 516,553 535,385 504,518 284,084 265,326 218,367 218,599 15.39%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 516,553 535,385 504,518 284,084 265,326 218,367 218,599 15.39%
NOSH 303,854 304,196 303,927 72,842 72,891 72,789 72,866 26.84%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -3.12% 9.53% 9.95% 7.36% 7.52% 6.95% 8.51% -
ROE -1.51% 6.35% 4.80% 8.52% 7.97% 9.93% 8.94% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 82.84 117.22 80.05 451.49 385.51 428.51 315.27 -19.95%
EPS -2.57 11.18 7.97 33.24 29.01 29.80 26.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.76 1.66 3.90 3.64 3.00 3.00 -9.02%
Adjusted Per Share Value based on latest NOSH - 72,842
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 81.30 115.17 78.58 106.22 90.76 100.74 74.20 1.53%
EPS -2.52 10.98 7.82 7.82 6.83 7.01 6.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6684 1.7292 1.6295 0.9175 0.857 0.7053 0.706 15.39%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.60 0.68 0.67 0.79 1.70 1.30 1.17 -
P/RPS 0.72 0.58 0.84 0.17 0.44 0.30 0.37 11.72%
P/EPS -23.37 6.08 8.41 2.38 5.86 4.36 4.36 -
EY -4.28 16.44 11.89 42.08 17.06 22.92 22.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.40 0.20 0.47 0.43 0.39 -1.78%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 21/02/18 14/02/17 18/02/16 26/02/15 27/02/14 25/02/13 22/02/12 -
Price 0.565 0.81 0.64 0.835 1.82 1.27 1.20 -
P/RPS 0.68 0.69 0.80 0.18 0.47 0.30 0.38 10.17%
P/EPS -22.01 7.25 8.03 2.51 6.27 4.26 4.47 -
EY -4.54 13.80 12.45 39.81 15.94 23.47 22.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.39 0.21 0.50 0.42 0.40 -3.15%

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