[BDB] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
19-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 143.67%
YoY- -75.61%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 200,004 188,084 251,707 262,704 285,628 255,468 356,586 -32.06%
PBT -39,350 -42,488 -6,486 4,665 1,876 1,528 52,294 -
Tax -1,108 -600 -1,361 -1,213 -486 -460 -18,322 -84.67%
NP -40,458 -43,088 -7,847 3,452 1,390 1,068 33,972 -
-
NP to SH -40,426 -43,076 -7,814 3,489 1,432 1,116 34,000 -
-
Tax Rate - - - 26.00% 25.91% 30.10% 35.04% -
Total Cost 240,462 231,172 259,554 259,252 284,238 254,400 322,614 -17.83%
-
Net Worth 495,283 504,399 516,553 522,630 522,630 534,784 534,763 -4.99%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 495,283 504,399 516,553 522,630 522,630 534,784 534,763 -4.99%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,842 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -20.23% -22.91% -3.12% 1.31% 0.49% 0.42% 9.53% -
ROE -8.16% -8.54% -1.51% 0.67% 0.27% 0.21% 6.36% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.82 61.90 82.84 86.46 94.00 84.08 117.36 -32.06%
EPS -13.32 -14.20 -2.57 1.13 0.46 0.36 11.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.66 1.70 1.72 1.72 1.76 1.76 -5.00%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 64.60 60.75 81.30 84.85 92.25 82.51 115.17 -32.05%
EPS -13.06 -13.91 -2.52 1.13 0.46 0.36 10.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5997 1.6291 1.6684 1.688 1.688 1.7273 1.7272 -4.99%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.46 0.45 0.60 0.62 0.675 0.76 0.68 -
P/RPS 0.70 0.73 0.72 0.72 0.72 0.90 0.58 13.39%
P/EPS -3.46 -3.17 -23.33 53.99 143.23 206.93 6.08 -
EY -28.92 -31.50 -4.29 1.85 0.70 0.48 16.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.35 0.36 0.39 0.43 0.39 -19.86%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 23/05/18 21/02/18 19/10/17 02/08/17 15/05/17 14/02/17 -
Price 0.44 0.47 0.565 0.62 0.65 0.72 0.71 -
P/RPS 0.67 0.76 0.68 0.72 0.69 0.86 0.60 7.65%
P/EPS -3.31 -3.32 -21.97 53.99 137.92 196.04 6.34 -
EY -30.24 -30.16 -4.55 1.85 0.73 0.51 15.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.33 0.36 0.38 0.41 0.40 -23.10%

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