[BDB] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 246.37%
YoY- 346.2%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 78,113 51,278 134,123 100,465 43,215 38,315 97,028 -13.47%
PBT 1,047 281 19,665 5,442 -3,405 -7,522 12,433 -80.81%
Tax -448 0 -1,295 -458 0 0 -3,126 -72.64%
NP 599 281 18,370 4,984 -3,405 -7,522 9,307 -83.96%
-
NP to SH 599 281 18,610 4,984 -3,405 -7,522 9,345 -84.01%
-
Tax Rate 42.79% 0.00% 6.59% 8.42% - - 25.14% -
Total Cost 77,514 50,997 115,753 95,481 46,620 45,837 87,721 -7.92%
-
Net Worth 486,167 446,666 486,167 467,936 464,898 467,936 474,013 1.70%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 486,167 446,666 486,167 467,936 464,898 467,936 474,013 1.70%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 0.77% 0.55% 13.70% 4.96% -7.88% -19.63% 9.59% -
ROE 0.12% 0.06% 3.83% 1.07% -0.73% -1.61% 1.97% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.71 16.88 44.14 33.06 14.22 12.61 31.93 -13.46%
EPS 0.20 0.09 6.05 1.64 -1.12 -2.48 3.06 -83.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.47 1.60 1.54 1.53 1.54 1.56 1.70%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.23 16.56 43.32 32.45 13.96 12.38 31.34 -13.47%
EPS 0.19 0.09 6.01 1.61 -1.10 -2.43 3.02 -84.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5702 1.4427 1.5702 1.5113 1.5015 1.5113 1.531 1.70%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.39 0.38 0.285 0.31 0.275 0.29 0.275 -
P/RPS 1.52 2.25 0.65 0.94 1.93 2.30 0.86 46.23%
P/EPS 197.84 410.91 4.65 18.90 -24.54 -11.71 8.94 689.71%
EY 0.51 0.24 21.49 5.29 -4.07 -8.54 11.18 -87.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.18 0.20 0.18 0.19 0.18 21.16%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 29/02/24 23/11/23 30/08/23 31/05/23 28/02/23 -
Price 0.335 0.405 0.29 0.275 0.29 0.29 0.29 -
P/RPS 1.30 2.40 0.66 0.83 2.04 2.30 0.91 26.87%
P/EPS 169.94 437.94 4.73 16.77 -25.88 -11.71 9.43 588.58%
EY 0.59 0.23 21.12 5.96 -3.86 -8.54 10.61 -85.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.18 0.18 0.19 0.19 0.19 6.90%

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