[BDB] QoQ Cumulative 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- 59.75%
YoY- -40.59%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 115,493 46,683 243,296 137,461 93,615 36,735 328,879 -50.25%
PBT 6,927 3,308 40,767 13,832 8,518 5,104 33,862 -65.31%
Tax -2,011 -992 -16,818 -4,033 -2,385 -1,435 -9,702 -65.00%
NP 4,916 2,316 23,949 9,799 6,133 3,669 24,160 -65.43%
-
NP to SH 4,928 2,319 23,965 9,802 6,136 3,668 24,168 -65.39%
-
Tax Rate 29.03% 29.99% 41.25% 29.16% 28.00% 28.12% 28.65% -
Total Cost 110,577 44,367 219,347 127,662 87,482 33,066 304,719 -49.15%
-
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 0.99% 0.46% 4.75% 2.01% 1.24% 0.85% 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 37.97 15.30 80.00 45.16 30.82 13.82 451.45 -80.83%
EPS 1.62 0.76 7.88 3.22 2.02 1.38 33.18 -86.66%
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 37.30 15.08 78.58 44.40 30.24 11.86 106.22 -50.25%
EPS 1.59 0.75 7.74 3.17 1.98 1.18 7.81 -65.42%
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 1.74 4.84 0.84 1.49 2.66 6.91 0.17 372.08%
P/EPS 40.74 97.37 8.50 20.96 40.59 69.20 2.38 565.34%
EY 2.45 1.03 11.76 4.77 2.46 1.45 41.99 -84.98%
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 1.71 4.44 0.80 1.58 2.01 6.33 0.18 349.17%
P/EPS 40.12 89.47 8.12 22.20 30.69 63.41 2.52 533.92%
EY 2.49 1.12 12.31 4.50 3.26 1.58 39.73 -84.24%
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