[BDB] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -56.68%
YoY- 23.32%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 235,954 235,644 221,857 212,171 210,623 205,775 220,988 4.45%
PBT 9,043 10,067 8,770 5,006 8,062 6,369 7,903 9.37%
Tax -3,484 -2,703 -2,531 -2,736 -2,796 -1,265 -2,163 37.28%
NP 5,559 7,364 6,239 2,270 5,266 5,104 5,740 -2.10%
-
NP to SH 5,597 7,384 6,259 2,290 5,286 5,104 5,740 -1.66%
-
Tax Rate 38.53% 26.85% 28.86% 54.65% 34.68% 19.86% 27.37% -
Total Cost 230,395 228,280 215,618 209,901 205,357 200,671 215,248 4.62%
-
Net Worth 474,013 464,898 464,898 464,898 470,975 461,859 461,859 1.74%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 474,013 464,898 464,898 464,898 470,975 461,859 461,859 1.74%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.36% 3.13% 2.81% 1.07% 2.50% 2.48% 2.60% -
ROE 1.18% 1.59% 1.35% 0.49% 1.12% 1.11% 1.24% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 77.65 77.55 73.01 69.83 69.32 67.72 72.73 4.44%
EPS 1.84 2.43 2.06 0.75 1.74 1.68 1.89 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.53 1.53 1.53 1.55 1.52 1.52 1.74%
Adjusted Per Share Value based on latest NOSH - 303,854
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 76.21 76.11 71.66 68.53 68.03 66.46 71.38 4.44%
EPS 1.81 2.38 2.02 0.74 1.71 1.65 1.85 -1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.531 1.5015 1.5015 1.5015 1.5212 1.4917 1.4917 1.74%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.275 0.265 0.29 0.65 0.58 0.45 0.45 -
P/RPS 0.35 0.34 0.40 0.93 0.84 0.66 0.62 -31.62%
P/EPS 14.93 10.90 14.08 86.25 33.34 26.79 23.82 -26.69%
EY 6.70 9.17 7.10 1.16 3.00 3.73 4.20 36.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.19 0.42 0.37 0.30 0.30 -28.79%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 30/05/22 28/02/22 25/11/21 29/09/21 -
Price 0.29 0.27 0.315 0.32 0.81 0.595 0.45 -
P/RPS 0.37 0.35 0.43 0.46 1.17 0.88 0.62 -29.05%
P/EPS 15.74 11.11 15.29 42.46 46.56 35.42 23.82 -24.07%
EY 6.35 9.00 6.54 2.36 2.15 2.82 4.20 31.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.21 0.21 0.52 0.39 0.30 -26.18%

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