[BDB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -90.32%
YoY- -36.78%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 356,586 202,668 115,493 46,683 243,296 137,461 93,615 142.91%
PBT 52,294 15,369 6,927 3,308 40,767 13,832 8,518 233.44%
Tax -18,322 -4,656 -2,011 -992 -16,818 -4,033 -2,385 286.93%
NP 33,972 10,713 4,916 2,316 23,949 9,799 6,133 211.44%
-
NP to SH 34,000 10,729 4,928 2,319 23,965 9,802 6,136 211.51%
-
Tax Rate 35.04% 30.29% 29.03% 29.99% 41.25% 29.16% 28.00% -
Total Cost 322,614 191,955 110,577 44,367 219,347 127,662 87,482 137.75%
-
Net Worth 534,763 504,536 498,883 509,569 504,846 487,055 495,132 5.24%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 534,763 504,536 498,883 509,569 504,846 487,055 495,132 5.24%
NOSH 303,842 303,937 304,197 305,131 304,124 304,409 303,762 0.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.53% 5.29% 4.26% 4.96% 9.84% 7.13% 6.55% -
ROE 6.36% 2.13% 0.99% 0.46% 4.75% 2.01% 1.24% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 117.36 66.68 37.97 15.30 80.00 45.16 30.82 142.86%
EPS 11.19 3.53 1.62 0.76 7.88 3.22 2.02 211.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.66 1.64 1.67 1.66 1.60 1.63 5.22%
Adjusted Per Share Value based on latest NOSH - 305,131
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 117.35 66.70 38.01 15.36 80.07 45.24 30.81 142.90%
EPS 11.19 3.53 1.62 0.76 7.89 3.23 2.02 211.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7599 1.6605 1.6418 1.677 1.6615 1.6029 1.6295 5.24%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.68 0.645 0.66 0.74 0.67 0.675 0.82 -
P/RPS 0.58 0.97 1.74 4.84 0.84 1.49 2.66 -63.60%
P/EPS 6.08 18.27 40.74 97.37 8.50 20.96 40.59 -71.63%
EY 16.46 5.47 2.45 1.03 11.76 4.77 2.46 253.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.40 0.44 0.40 0.42 0.50 -15.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 14/02/17 28/11/16 08/08/16 25/04/16 18/02/16 23/11/15 27/08/15 -
Price 0.71 0.64 0.65 0.68 0.64 0.715 0.62 -
P/RPS 0.60 0.96 1.71 4.44 0.80 1.58 2.01 -55.17%
P/EPS 6.34 18.13 40.12 89.47 8.12 22.20 30.69 -64.88%
EY 15.76 5.52 2.49 1.12 12.31 4.50 3.26 184.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.40 0.41 0.39 0.45 0.38 3.46%

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