[BDB] QoQ Cumulative 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- 91.48%
YoY- 128.35%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 199,972 129,391 51,278 316,118 181,995 81,530 38,315 199.98%
PBT 2,401 1,328 281 14,181 -5,485 -10,927 -7,522 -
Tax -716 -448 0 -1,753 -458 0 0 -
NP 1,685 880 281 12,428 -5,943 -10,927 -7,522 -
-
NP to SH 1,685 880 281 12,668 -5,943 -10,927 -7,522 -
-
Tax Rate 29.82% 33.73% 0.00% 12.36% - - - -
Total Cost 198,287 128,511 50,997 303,690 187,938 92,457 45,837 164.78%
-
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 - - - - 1,397 - - -
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 0.34% 0.18% 0.06% 2.61% -1.27% -2.35% -1.61% -
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 65.27 42.58 16.88 104.04 59.90 26.83 12.61 198.33%
EPS 0.55 0.29 0.09 4.17 -1.96 -3.60 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.46 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 64.59 41.79 16.56 102.10 58.78 26.33 12.38 199.90%
EPS 0.54 0.28 0.09 4.09 -1.92 -3.53 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.45 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 0.46 0.92 2.25 0.27 0.52 1.02 2.30 -65.70%
P/EPS 54.55 134.66 410.91 6.84 -15.85 -7.65 -11.71 -
EY 1.83 0.74 0.24 14.63 -6.31 -13.08 -8.54 -
DY 0.00 0.00 0.00 0.00 1.48 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 0.44 0.79 2.40 0.28 0.46 1.08 2.30 -66.69%
P/EPS 52.73 115.67 437.94 6.96 -14.06 -8.06 -11.71 -
EY 1.90 0.86 0.23 14.38 -7.11 -12.40 -8.54 -
DY 0.00 0.00 0.00 0.00 1.67 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