[BDB] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -141.62%
YoY- -158.98%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 203,389 203,942 208,895 234,861 251,707 350,945 383,907 -34.45%
PBT -39,336 -35,597 -27,098 -17,489 -6,485 40,424 46,305 -
Tax -2,892 -1,468 -1,674 -1,398 -1,363 -14,576 -16,554 -68.64%
NP -42,228 -37,065 -28,772 -18,887 -7,848 25,848 29,751 -
-
NP to SH -42,164 -37,012 -28,727 -18,849 -7,801 25,889 29,784 -
-
Tax Rate - - - - - 36.06% 35.75% -
Total Cost 245,617 241,007 237,667 253,748 259,555 325,097 354,156 -21.59%
-
Net Worth 458,821 474,013 495,283 504,399 516,553 522,630 522,630 -8.29%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 458,821 474,013 495,283 504,399 516,553 522,630 522,630 -8.29%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -20.76% -18.17% -13.77% -8.04% -3.12% 7.37% 7.75% -
ROE -9.19% -7.81% -5.80% -3.74% -1.51% 4.95% 5.70% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 66.94 67.12 68.75 77.29 82.84 115.50 126.35 -34.44%
EPS -13.88 -12.18 -9.45 -6.20 -2.57 8.52 9.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.56 1.63 1.66 1.70 1.72 1.72 -8.29%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 65.69 65.87 67.47 75.86 81.30 113.35 123.99 -34.44%
EPS -13.62 -11.95 -9.28 -6.09 -2.52 8.36 9.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4819 1.531 1.5997 1.6291 1.6684 1.688 1.688 -8.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.31 0.41 0.46 0.45 0.60 0.62 0.675 -
P/RPS 0.46 0.61 0.67 0.58 0.72 0.54 0.53 -8.98%
P/EPS -2.23 -3.37 -4.87 -7.25 -23.37 7.28 6.89 -
EY -44.76 -29.71 -20.55 -13.79 -4.28 13.74 14.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.28 0.27 0.35 0.36 0.39 -33.73%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 21/08/18 23/05/18 21/02/18 19/10/17 02/08/17 -
Price 0.395 0.33 0.44 0.47 0.565 0.62 0.65 -
P/RPS 0.59 0.49 0.64 0.61 0.68 0.54 0.51 10.17%
P/EPS -2.85 -2.71 -4.65 -7.58 -22.01 7.28 6.63 -
EY -35.13 -36.91 -21.49 -13.20 -4.54 13.74 15.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.27 0.28 0.33 0.36 0.38 -22.29%

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