[BDB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
19-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -13.08%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 208,895 234,861 251,707 350,945 383,907 373,771 356,587 -30.05%
PBT -27,098 -17,489 -6,485 40,424 46,305 49,368 52,294 -
Tax -1,674 -1,398 -1,363 -14,576 -16,554 -17,444 -18,321 -79.80%
NP -28,772 -18,887 -7,848 25,848 29,751 31,924 33,973 -
-
NP to SH -28,727 -18,849 -7,801 25,889 29,784 31,960 34,000 -
-
Tax Rate - - - 36.06% 35.75% 35.33% 35.03% -
Total Cost 237,667 253,748 259,555 325,097 354,156 341,847 322,614 -18.47%
-
Net Worth 495,283 504,399 516,553 522,630 522,630 534,784 535,385 -5.07%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 495,283 504,399 516,553 522,630 522,630 534,784 535,385 -5.07%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 304,196 -0.07%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -13.77% -8.04% -3.12% 7.37% 7.75% 8.54% 9.53% -
ROE -5.80% -3.74% -1.51% 4.95% 5.70% 5.98% 6.35% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 68.75 77.29 82.84 115.50 126.35 123.01 117.22 -30.00%
EPS -9.45 -6.20 -2.57 8.52 9.80 10.52 11.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.66 1.70 1.72 1.72 1.76 1.76 -5.00%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 68.75 77.29 82.84 115.50 126.35 123.01 117.35 -30.05%
EPS -9.45 -6.20 -2.57 8.52 9.80 10.52 11.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.66 1.70 1.72 1.72 1.76 1.762 -5.07%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.46 0.45 0.60 0.62 0.675 0.76 0.68 -
P/RPS 0.67 0.58 0.72 0.54 0.53 0.62 0.58 10.12%
P/EPS -4.87 -7.25 -23.37 7.28 6.89 7.23 6.08 -
EY -20.55 -13.79 -4.28 13.74 14.52 13.84 16.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.35 0.36 0.39 0.43 0.39 -19.86%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 23/05/18 21/02/18 19/10/17 02/08/17 15/05/17 14/02/17 -
Price 0.44 0.47 0.565 0.62 0.65 0.72 0.81 -
P/RPS 0.64 0.61 0.68 0.54 0.51 0.59 0.69 -4.90%
P/EPS -4.65 -7.58 -22.01 7.28 6.63 6.85 7.25 -
EY -21.49 -13.20 -4.54 13.74 15.08 14.61 13.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.33 0.36 0.38 0.41 0.46 -29.96%

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