[BDB] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -32.74%
YoY- -57.76%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 46,683 105,836 43,845 56,880 36,735 139,901 61,341 -16.62%
PBT 3,308 26,935 5,314 3,414 5,104 10,954 7,185 -40.34%
Tax -992 -12,784 -1,648 -951 -1,435 -3,241 -1,705 -30.28%
NP 2,316 14,151 3,666 2,463 3,669 7,713 5,480 -43.65%
-
NP to SH 2,319 14,163 3,669 2,467 3,668 7,714 5,484 -43.63%
-
Tax Rate 29.99% 47.46% 31.01% 27.86% 28.12% 29.59% 23.73% -
Total Cost 44,367 91,685 40,179 54,417 33,066 132,188 55,861 -14.22%
-
Net Worth 509,569 504,518 485,157 496,445 430,591 284,084 276,748 50.17%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 509,569 504,518 485,157 496,445 430,591 284,084 276,748 50.17%
NOSH 305,131 303,927 303,223 304,567 265,797 72,842 72,828 159.66%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.96% 13.37% 8.36% 4.33% 9.99% 5.51% 8.93% -
ROE 0.46% 2.81% 0.76% 0.50% 0.85% 2.72% 1.98% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.30 34.82 14.46 18.68 13.82 192.06 84.23 -67.89%
EPS 0.76 4.66 1.21 0.81 1.38 10.59 7.53 -78.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.66 1.60 1.63 1.62 3.90 3.80 -42.16%
Adjusted Per Share Value based on latest NOSH - 304,567
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.36 34.83 14.43 18.72 12.09 46.04 20.19 -16.64%
EPS 0.76 4.66 1.21 0.81 1.21 2.54 1.80 -43.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.677 1.6604 1.5967 1.6338 1.4171 0.9349 0.9108 50.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.74 0.67 0.675 0.82 0.955 0.79 2.36 -
P/RPS 4.84 1.92 4.67 4.39 6.91 0.41 2.80 43.98%
P/EPS 97.37 14.38 55.79 101.23 69.20 7.46 31.34 112.77%
EY 1.03 6.96 1.79 0.99 1.45 13.41 3.19 -52.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.42 0.50 0.59 0.20 0.62 -20.42%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/04/16 18/02/16 23/11/15 27/08/15 26/05/15 26/02/15 17/11/14 -
Price 0.68 0.64 0.715 0.62 0.875 0.835 2.10 -
P/RPS 4.44 1.84 4.94 3.32 6.33 0.43 2.49 46.99%
P/EPS 89.47 13.73 59.09 76.54 63.41 7.88 27.89 117.35%
EY 1.12 7.28 1.69 1.31 1.58 12.68 3.59 -53.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.45 0.38 0.54 0.21 0.55 -17.77%

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