[BDB] QoQ TTM 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- 38.25%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 308,505 265,174 253,244 243,296 277,361 294,857 298,003 2.32%
PBT 42,304 39,176 38,971 40,767 24,786 26,657 31,881 20.69%
Tax -17,189 -16,192 -16,125 -16,568 -7,275 -7,332 -9,181 51.73%
NP 25,115 22,984 22,846 24,199 17,511 19,325 22,700 6.95%
-
NP to SH 25,147 23,011 22,869 24,218 17,518 19,333 22,706 7.02%
-
Tax Rate 40.63% 41.33% 41.38% 40.64% 29.35% 27.50% 28.80% -
Total Cost 283,390 242,190 230,398 219,097 259,850 275,532 275,303 1.94%
-
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 8.14% 8.67% 9.02% 9.95% 6.31% 6.55% 7.62% -
ROE 4.99% 4.63% 4.49% 4.80% 3.61% 3.89% 5.27% -
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 101.58 87.41 83.00 80.05 91.47 96.81 112.12 -6.35%
EPS 8.28 7.59 7.49 7.97 5.78 6.35 8.54 -2.03%
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 99.64 85.65 81.79 78.58 89.58 95.23 96.25 2.32%
EPS 8.12 7.43 7.39 7.82 5.66 6.24 7.33 7.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6284 1.6069 1.6458 1.6295 1.567 1.6034 1.3907 11.06%
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 0.63 0.76 0.89 0.84 0.74 0.85 0.85 -18.05%
P/EPS 7.79 8.70 9.87 8.41 11.68 12.92 11.18 -21.35%
EY 12.84 11.49 10.13 11.89 8.56 7.74 8.95 27.11%
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 0.63 0.74 0.82 0.80 0.78 0.64 0.78 -13.23%
P/EPS 7.73 8.57 9.07 8.03 12.38 9.77 10.24 -17.05%
EY 12.94 11.67 11.02 12.45 8.08 10.24 9.76 20.62%
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