[BDB] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 27.65%
YoY- 128.35%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 266,629 258,782 205,112 316,118 242,660 163,060 153,260 44.50%
PBT 3,201 2,656 1,124 14,181 -7,313 -21,854 -30,088 -
Tax -954 -896 0 -1,753 -610 0 0 -
NP 2,246 1,760 1,124 12,428 -7,924 -21,854 -30,088 -
-
NP to SH 2,246 1,760 1,124 12,668 -7,924 -21,854 -30,088 -
-
Tax Rate 29.80% 33.73% 0.00% 12.36% - - - -
Total Cost 264,382 257,022 203,988 303,690 250,584 184,914 183,348 27.55%
-
Net Worth 490,181 486,167 446,666 486,167 467,936 464,898 467,936 3.13%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - 1,863 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 490,181 486,167 446,666 486,167 467,936 464,898 467,936 3.13%
NOSH 306,363 303,854 303,854 303,854 303,854 303,854 303,854 0.54%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 0.84% 0.68% 0.55% 3.93% -3.27% -13.40% -19.63% -
ROE 0.46% 0.36% 0.25% 2.61% -1.69% -4.70% -6.43% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 87.03 85.17 67.50 104.04 79.86 53.66 50.44 43.71%
EPS 0.73 0.58 0.36 4.17 -2.61 -7.20 -9.92 -
DPS 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 1.60 1.60 1.47 1.60 1.54 1.53 1.54 2.57%
Adjusted Per Share Value based on latest NOSH - 309,615
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 86.12 83.58 66.25 102.10 78.37 52.67 49.50 44.50%
EPS 0.73 0.57 0.36 4.09 -2.56 -7.06 -9.72 -
DPS 0.00 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 1.5832 1.5702 1.4427 1.5702 1.5113 1.5015 1.5113 3.13%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.30 0.39 0.38 0.285 0.31 0.275 0.29 -
P/RPS 0.34 0.46 0.56 0.27 0.39 0.51 0.57 -29.07%
P/EPS 40.91 67.33 102.73 6.84 -11.89 -3.82 -2.93 -
EY 2.44 1.49 0.97 14.63 -8.41 -26.15 -34.15 -
DY 0.00 0.00 0.00 0.00 1.98 0.00 0.00 -
P/NAPS 0.19 0.24 0.26 0.18 0.20 0.18 0.19 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 29/05/24 29/02/24 23/11/23 30/08/23 31/05/23 -
Price 0.29 0.335 0.405 0.29 0.275 0.29 0.29 -
P/RPS 0.33 0.39 0.60 0.28 0.34 0.54 0.57 -30.46%
P/EPS 39.55 57.84 109.49 6.96 -10.55 -4.03 -2.93 -
EY 2.53 1.73 0.91 14.38 -9.48 -24.80 -34.15 -
DY 0.00 0.00 0.00 0.00 2.23 0.00 0.00 -
P/NAPS 0.18 0.21 0.28 0.18 0.18 0.19 0.19 -3.53%

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