[BDB] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 11.67%
YoY- -97.59%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 257,540 191,839 190,328 196,053 203,389 203,942 208,895 14.93%
PBT 7,437 -25,989 -29,637 -34,224 -39,336 -35,597 -27,098 -
Tax -2,370 -2,873 -3,073 -3,080 -2,892 -1,468 -1,674 26.00%
NP 5,067 -28,862 -32,710 -37,304 -42,228 -37,065 -28,772 -
-
NP to SH 5,067 -28,833 -32,661 -37,243 -42,164 -37,012 -28,727 -
-
Tax Rate 31.87% - - - - - - -
Total Cost 252,473 220,701 223,038 233,357 245,617 241,007 237,667 4.09%
-
Net Worth 464,898 446,666 446,666 452,743 458,821 474,013 495,283 -4.12%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 464,898 446,666 446,666 452,743 458,821 474,013 495,283 -4.12%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.97% -15.04% -17.19% -19.03% -20.76% -18.17% -13.77% -
ROE 1.09% -6.46% -7.31% -8.23% -9.19% -7.81% -5.80% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 84.76 63.14 62.64 64.52 66.94 67.12 68.75 14.93%
EPS 1.67 -9.49 -10.75 -12.26 -13.88 -12.18 -9.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.47 1.47 1.49 1.51 1.56 1.63 -4.12%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 83.18 61.96 61.47 63.32 65.69 65.87 67.47 14.93%
EPS 1.64 -9.31 -10.55 -12.03 -13.62 -11.95 -9.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5015 1.4427 1.4427 1.4623 1.4819 1.531 1.5997 -4.12%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.375 0.35 0.39 0.415 0.31 0.41 0.46 -
P/RPS 0.44 0.55 0.62 0.64 0.46 0.61 0.67 -24.38%
P/EPS 22.49 -3.69 -3.63 -3.39 -2.23 -3.37 -4.87 -
EY 4.45 -27.11 -27.56 -29.53 -44.76 -29.71 -20.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.27 0.28 0.21 0.26 0.28 -7.25%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 29/08/19 31/05/19 28/02/19 30/11/18 21/08/18 -
Price 0.355 0.34 0.365 0.36 0.395 0.33 0.44 -
P/RPS 0.42 0.54 0.58 0.56 0.59 0.49 0.64 -24.42%
P/EPS 21.29 -3.58 -3.40 -2.94 -2.85 -2.71 -4.65 -
EY 4.70 -27.91 -29.45 -34.05 -35.13 -36.91 -21.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.25 0.24 0.26 0.21 0.27 -10.11%

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