[BDB] QoQ 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- 286.02%
YoY- 83.6%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 87,176 68,810 46,683 105,836 43,845 56,880 36,735 77.63%
PBT 8,442 3,619 3,308 26,935 5,314 3,414 5,104 39.73%
Tax -2,645 -1,018 -992 -12,784 -1,648 -951 -1,435 50.16%
NP 5,797 2,601 2,316 14,151 3,666 2,463 3,669 35.54%
-
NP to SH 5,801 2,609 2,319 14,163 3,669 2,467 3,668 35.62%
-
Tax Rate 31.33% 28.13% 29.99% 47.46% 31.01% 27.86% 28.12% -
Total Cost 81,379 66,209 44,367 91,685 40,179 54,417 33,066 81.98%
-
Net Worth 504,170 497,530 509,569 504,518 485,157 496,445 430,591 11.05%
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 504,170 497,530 509,569 504,518 485,157 496,445 430,591 11.05%
NOSH 303,717 303,372 305,131 303,927 303,223 304,567 265,797 9.27%
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 6.65% 3.78% 4.96% 13.37% 8.36% 4.33% 9.99% -
ROE 1.15% 0.52% 0.46% 2.81% 0.76% 0.50% 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 28.70 22.68 15.30 34.82 14.46 18.68 13.82 62.55%
EPS 1.91 0.86 0.76 4.66 1.21 0.81 1.38 24.12%
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 28.69 22.65 15.36 34.83 14.43 18.72 12.09 77.63%
EPS 1.91 0.86 0.76 4.66 1.21 0.81 1.21 35.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6592 1.6374 1.677 1.6604 1.5967 1.6338 1.4171 11.05%
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 2.25 2.91 4.84 1.92 4.67 4.39 6.91 -52.57%
P/EPS 33.77 76.74 97.37 14.38 55.79 101.23 69.20 -37.93%
EY 2.96 1.30 1.03 6.96 1.79 0.99 1.45 60.71%
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 2.23 2.87 4.44 1.84 4.94 3.32 6.33 -50.02%
P/EPS 33.51 75.58 89.47 13.73 59.09 76.54 63.41 -34.55%
EY 2.98 1.32 1.12 7.28 1.69 1.31 1.58 52.47%
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