[BDB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 144.49%
YoY- -0.84%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 202,668 115,493 46,683 243,296 137,461 93,615 36,735 211.25%
PBT 15,369 6,927 3,308 40,767 13,832 8,518 5,104 108.10%
Tax -4,656 -2,011 -992 -16,818 -4,033 -2,385 -1,435 118.69%
NP 10,713 4,916 2,316 23,949 9,799 6,133 3,669 103.88%
-
NP to SH 10,729 4,928 2,319 23,965 9,802 6,136 3,668 104.12%
-
Tax Rate 30.29% 29.03% 29.99% 41.25% 29.16% 28.00% 28.12% -
Total Cost 191,955 110,577 44,367 219,347 127,662 87,482 33,066 221.97%
-
Net Worth 504,536 498,883 509,569 504,846 487,055 495,132 430,591 11.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 504,536 498,883 509,569 504,846 487,055 495,132 430,591 11.11%
NOSH 303,937 304,197 305,131 304,124 304,409 303,762 265,797 9.32%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.29% 4.26% 4.96% 9.84% 7.13% 6.55% 9.99% -
ROE 2.13% 0.99% 0.46% 4.75% 2.01% 1.24% 0.85% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 66.68 37.97 15.30 80.00 45.16 30.82 13.82 184.71%
EPS 3.53 1.62 0.76 7.88 3.22 2.02 1.38 86.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.67 1.66 1.60 1.63 1.62 1.63%
Adjusted Per Share Value based on latest NOSH - 303,927
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 66.70 38.01 15.36 80.07 45.24 30.81 12.09 211.25%
EPS 3.53 1.62 0.76 7.89 3.23 2.02 1.21 103.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6605 1.6418 1.677 1.6615 1.6029 1.6295 1.4171 11.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.645 0.66 0.74 0.67 0.675 0.82 0.955 -
P/RPS 0.97 1.74 4.84 0.84 1.49 2.66 6.91 -72.89%
P/EPS 18.27 40.74 97.37 8.50 20.96 40.59 69.20 -58.74%
EY 5.47 2.45 1.03 11.76 4.77 2.46 1.45 141.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.44 0.40 0.42 0.50 0.59 -24.06%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 08/08/16 25/04/16 18/02/16 23/11/15 27/08/15 26/05/15 -
Price 0.64 0.65 0.68 0.64 0.715 0.62 0.875 -
P/RPS 0.96 1.71 4.44 0.80 1.58 2.01 6.33 -71.46%
P/EPS 18.13 40.12 89.47 8.12 22.20 30.69 63.41 -56.50%
EY 5.52 2.49 1.12 12.31 4.50 3.26 1.58 129.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.41 0.39 0.45 0.38 0.54 -19.45%

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