[BDB] YoY TTM 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- 3.57%
YoY- 0.19%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 316,118 235,954 210,623 219,476 257,540 203,389 251,707 3.86%
PBT 14,180 9,043 8,062 7,575 7,437 -39,336 -6,485 -
Tax -1,753 -3,484 -2,796 -2,299 -2,370 -2,892 -1,363 4.28%
NP 12,427 5,559 5,266 5,276 5,067 -42,228 -7,848 -
-
NP to SH 12,667 5,597 5,286 5,276 5,067 -42,164 -7,801 -
-
Tax Rate 12.36% 38.53% 34.68% 30.35% 31.87% - - -
Total Cost 303,691 230,395 205,357 214,200 252,473 245,617 259,555 2.65%
-
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 3.93% 2.36% 2.50% 2.40% 1.97% -20.76% -3.12% -
ROE 2.61% 1.18% 1.12% 1.13% 1.09% -9.19% -1.51% -
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 104.04 77.65 69.32 72.23 84.76 66.94 82.84 3.86%
EPS 4.17 1.84 1.74 1.74 1.67 -13.88 -2.57 -
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 102.10 76.21 68.03 70.89 83.18 65.69 81.30 3.86%
EPS 4.09 1.81 1.71 1.70 1.64 -13.62 -2.52 -
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 0.27 0.35 0.84 0.53 0.44 0.46 0.72 -15.07%
P/EPS 6.84 14.93 33.34 22.17 22.49 -2.23 -23.37 -
EY 14.63 6.70 3.00 4.51 4.45 -44.76 -4.28 -
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 0.81 0.375 0.355 0.395 0.565 -
P/RPS 0.28 0.37 1.17 0.52 0.42 0.59 0.68 -13.74%
P/EPS 6.96 15.74 46.56 21.60 21.29 -2.85 -22.01 -
EY 14.38 6.35 2.15 4.63 4.70 -35.13 -4.54 -
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