[BDB] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 123.66%
YoY- 130.43%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 242,813 212,171 203,163 264,076 196,053 234,861 373,771 -6.93%
PBT 7,518 5,006 4,084 13,497 -34,224 -17,489 49,368 -26.91%
Tax -3,484 -2,736 -2,227 -2,164 -3,080 -1,398 -17,444 -23.53%
NP 4,034 2,270 1,857 11,333 -37,304 -18,887 31,924 -29.15%
-
NP to SH 4,072 2,290 1,857 11,333 -37,243 -18,849 31,960 -29.05%
-
Tax Rate 46.34% 54.65% 54.53% 16.03% - - 35.33% -
Total Cost 238,779 209,901 201,306 252,743 233,357 253,748 341,847 -5.80%
-
Net Worth 467,936 464,898 464,898 464,898 452,743 504,399 534,784 -2.19%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 467,936 464,898 464,898 464,898 452,743 504,399 534,784 -2.19%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.66% 1.07% 0.91% 4.29% -19.03% -8.04% 8.54% -
ROE 0.87% 0.49% 0.40% 2.44% -8.23% -3.74% 5.98% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 79.91 69.83 66.86 86.91 64.52 77.29 123.01 -6.93%
EPS 1.34 0.75 0.61 3.73 -12.26 -6.20 10.52 -29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.53 1.53 1.49 1.66 1.76 -2.19%
Adjusted Per Share Value based on latest NOSH - 303,854
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 78.42 68.53 65.62 85.29 63.32 75.86 120.72 -6.93%
EPS 1.32 0.74 0.60 3.66 -12.03 -6.09 10.32 -29.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5113 1.5015 1.5015 1.5015 1.4623 1.6291 1.7273 -2.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.29 0.65 0.51 0.235 0.415 0.45 0.76 -
P/RPS 0.36 0.93 0.76 0.27 0.64 0.58 0.62 -8.65%
P/EPS 21.64 86.25 83.45 6.30 -3.39 -7.25 7.23 20.03%
EY 4.62 1.16 1.20 15.87 -29.53 -13.79 13.84 -16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.42 0.33 0.15 0.28 0.27 0.43 -12.72%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 31/05/21 22/06/20 31/05/19 23/05/18 15/05/17 -
Price 0.29 0.32 0.42 0.27 0.36 0.47 0.72 -
P/RPS 0.36 0.46 0.63 0.31 0.56 0.61 0.59 -7.90%
P/EPS 21.64 42.46 68.72 7.24 -2.94 -7.58 6.85 21.12%
EY 4.62 2.36 1.46 13.81 -34.05 -13.20 14.61 -17.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.27 0.18 0.24 0.28 0.41 -12.02%

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