[BDB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -6.23%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 CAGR
Revenue 234,861 373,771 253,244 298,003 272,465 314,671 315,691 -5.74%
PBT -17,489 49,368 38,971 31,881 27,065 30,135 30,983 -
Tax -1,398 -17,444 -16,125 -9,181 -7,724 -8,358 -8,601 -30.45%
NP -18,887 31,924 22,846 22,700 19,341 21,777 22,382 -
-
NP to SH -18,849 31,960 22,869 22,706 19,346 21,790 22,392 -
-
Tax Rate - 35.33% 41.38% 28.80% 28.54% 27.74% 27.76% -
Total Cost 253,748 341,847 230,398 275,303 253,124 292,894 293,309 -2.85%
-
Net Worth 504,399 534,784 509,569 430,591 270,136 0 256,283 14.49%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 CAGR
Net Worth 504,399 534,784 509,569 430,591 270,136 0 256,283 14.49%
NOSH 303,854 303,854 305,131 265,797 72,812 72,807 72,807 33.05%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 CAGR
NP Margin -8.04% 8.54% 9.02% 7.62% 7.10% 6.92% 7.09% -
ROE -3.74% 5.98% 4.49% 5.27% 7.16% 0.00% 8.74% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 CAGR
RPS 77.29 123.01 83.00 112.12 374.20 432.19 433.59 -29.15%
EPS -6.20 10.52 7.49 8.54 26.57 29.93 30.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.76 1.67 1.62 3.71 0.00 3.52 -13.95%
Adjusted Per Share Value based on latest NOSH - 265,797
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 CAGR
RPS 75.86 120.72 81.79 96.25 88.00 101.63 101.96 -5.73%
EPS -6.09 10.32 7.39 7.33 6.25 7.04 7.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6291 1.7273 1.6458 1.3907 0.8725 0.00 0.8277 14.49%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 29/03/13 -
Price 0.45 0.76 0.74 0.955 1.80 1.30 1.30 -
P/RPS 0.58 0.62 0.89 0.85 0.48 0.30 0.30 14.08%
P/EPS -7.25 7.23 9.87 11.18 6.77 4.34 4.23 -
EY -13.79 13.84 10.13 8.95 14.76 23.02 23.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.43 0.44 0.59 0.49 0.00 0.37 -6.10%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/03/13 31/03/13 CAGR
Date 23/05/18 15/05/17 25/04/16 26/05/15 19/05/14 - - -
Price 0.47 0.72 0.68 0.875 1.85 0.00 0.00 -
P/RPS 0.61 0.59 0.82 0.78 0.49 0.00 0.00 -
P/EPS -7.58 6.85 9.07 10.24 6.96 0.00 0.00 -
EY -13.20 14.61 11.02 9.76 14.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.41 0.41 0.54 0.50 0.00 0.00 -

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