[BDB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 6.5%
YoY- -40.59%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 230,986 186,732 243,296 183,281 187,230 146,940 328,879 -21.00%
PBT 13,854 13,232 40,767 18,442 17,036 20,416 33,862 -44.91%
Tax -4,022 -3,968 -16,818 -5,377 -4,770 -5,740 -9,702 -44.43%
NP 9,832 9,264 23,949 13,065 12,266 14,676 24,160 -45.11%
-
NP to SH 9,856 9,276 23,965 13,069 12,272 14,672 24,168 -45.03%
-
Tax Rate 29.03% 29.99% 41.25% 29.16% 28.00% 28.12% 28.65% -
Total Cost 221,154 177,468 219,347 170,216 174,964 132,264 304,719 -19.25%
-
Net Worth 498,883 509,569 504,846 487,055 495,132 430,591 284,111 45.59%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 498,883 509,569 504,846 487,055 495,132 430,591 284,111 45.59%
NOSH 304,197 305,131 304,124 304,409 303,762 265,797 72,848 159.53%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.26% 4.96% 9.84% 7.13% 6.55% 9.99% 7.35% -
ROE 1.98% 1.82% 4.75% 2.68% 2.48% 3.41% 8.51% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 75.93 61.20 80.00 60.21 61.64 55.28 451.45 -69.56%
EPS 3.24 3.04 7.88 4.29 4.04 5.52 33.18 -78.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.67 1.66 1.60 1.63 1.62 3.90 -43.90%
Adjusted Per Share Value based on latest NOSH - 303,223
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.60 60.31 78.58 59.20 60.47 47.46 106.22 -21.00%
EPS 3.18 3.00 7.74 4.22 3.96 4.74 7.81 -45.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6113 1.6458 1.6306 1.5731 1.5992 1.3907 0.9176 45.60%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.66 0.74 0.67 0.675 0.82 0.955 0.79 -
P/RPS 0.87 1.21 0.84 1.12 1.33 1.73 0.17 197.26%
P/EPS 20.37 24.34 8.50 15.72 20.30 17.30 2.38 318.96%
EY 4.91 4.11 11.76 6.36 4.93 5.78 41.99 -76.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.40 0.42 0.50 0.59 0.20 58.80%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 08/08/16 25/04/16 18/02/16 23/11/15 27/08/15 26/05/15 26/02/15 -
Price 0.65 0.68 0.64 0.715 0.62 0.875 0.835 -
P/RPS 0.86 1.11 0.80 1.19 1.01 1.58 0.18 183.94%
P/EPS 20.06 22.37 8.12 16.65 15.35 15.85 2.52 299.18%
EY 4.98 4.47 12.31 6.00 6.52 6.31 39.73 -74.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.39 0.45 0.38 0.54 0.21 53.72%

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