[BDB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -6.23%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 243,296 277,361 294,857 298,003 328,879 280,831 281,766 -9.29%
PBT 40,767 24,786 26,657 31,881 33,862 27,477 30,759 20.59%
Tax -16,568 -7,275 -7,332 -9,181 -9,655 -8,289 -9,293 46.87%
NP 24,199 17,511 19,325 22,700 24,207 19,188 21,466 8.29%
-
NP to SH 24,218 17,518 19,333 22,706 24,215 19,198 21,473 8.32%
-
Tax Rate 40.64% 29.35% 27.50% 28.80% 28.51% 30.17% 30.21% -
Total Cost 219,097 259,850 275,532 275,303 304,672 261,643 260,300 -10.82%
-
Net Worth 504,518 485,157 496,445 430,591 284,084 276,748 270,882 51.20%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 504,518 485,157 496,445 430,591 284,084 276,748 270,882 51.20%
NOSH 303,927 303,223 304,567 265,797 72,842 72,828 72,817 158.55%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.95% 6.31% 6.55% 7.62% 7.36% 6.83% 7.62% -
ROE 4.80% 3.61% 3.89% 5.27% 8.52% 6.94% 7.93% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 80.05 91.47 96.81 112.12 451.49 385.60 386.95 -64.92%
EPS 7.97 5.78 6.35 8.54 33.24 26.36 29.49 -58.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.60 1.63 1.62 3.90 3.80 3.72 -41.51%
Adjusted Per Share Value based on latest NOSH - 265,797
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 78.58 89.58 95.23 96.25 106.22 90.70 91.01 -9.30%
EPS 7.82 5.66 6.24 7.33 7.82 6.20 6.94 8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6295 1.567 1.6034 1.3907 0.9175 0.8938 0.8749 51.20%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.67 0.675 0.82 0.955 0.79 2.36 2.07 -
P/RPS 0.84 0.74 0.85 0.85 0.17 0.61 0.53 35.82%
P/EPS 8.41 11.68 12.92 11.18 2.38 8.95 7.02 12.76%
EY 11.89 8.56 7.74 8.95 42.08 11.17 14.25 -11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.50 0.59 0.20 0.62 0.56 -20.04%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 23/11/15 27/08/15 26/05/15 26/02/15 17/11/14 15/08/14 -
Price 0.64 0.715 0.62 0.875 0.835 2.10 2.45 -
P/RPS 0.80 0.78 0.64 0.78 0.18 0.54 0.63 17.21%
P/EPS 8.03 12.38 9.77 10.24 2.51 7.97 8.31 -2.25%
EY 12.45 8.08 10.24 9.76 39.81 12.55 12.04 2.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.38 0.54 0.21 0.55 0.66 -29.51%

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