[BDB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -16.36%
YoY- -44.3%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 200,004 285,628 230,986 187,230 255,274 253,746 297,028 -6.37%
PBT -39,350 1,876 13,854 17,036 31,448 28,558 35,572 -
Tax -1,108 -486 -4,022 -4,770 -9,420 -7,184 -9,080 -29.56%
NP -40,458 1,390 9,832 12,266 22,028 21,374 26,492 -
-
NP to SH -40,426 1,432 9,856 12,272 22,034 21,376 26,500 -
-
Tax Rate - 25.91% 29.03% 28.00% 29.95% 25.16% 25.53% -
Total Cost 240,462 284,238 221,154 174,964 233,246 232,372 270,536 -1.94%
-
Net Worth 495,283 522,630 498,883 495,132 270,874 259,919 244,749 12.46%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 495,283 522,630 498,883 495,132 270,874 259,919 244,749 12.46%
NOSH 303,854 303,854 304,197 303,762 72,815 72,806 72,842 26.86%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -20.23% 0.49% 4.26% 6.55% 8.63% 8.42% 8.92% -
ROE -8.16% 0.27% 1.98% 2.48% 8.13% 8.22% 10.83% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 65.82 94.00 75.93 61.64 350.58 348.52 407.77 -26.20%
EPS -13.32 0.46 3.24 4.04 30.26 29.36 36.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.72 1.64 1.63 3.72 3.57 3.36 -11.35%
Adjusted Per Share Value based on latest NOSH - 304,567
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 65.82 94.00 76.02 61.62 84.01 83.51 97.75 -6.37%
EPS -13.32 0.46 3.24 4.04 7.25 7.03 8.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.72 1.6418 1.6295 0.8915 0.8554 0.8055 12.45%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.46 0.675 0.66 0.82 2.07 1.61 1.25 -
P/RPS 0.70 0.72 0.87 1.33 0.59 0.46 0.31 14.53%
P/EPS -3.46 143.23 20.37 20.30 6.84 5.48 3.44 -
EY -28.92 0.70 4.91 4.93 14.62 18.24 29.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.40 0.50 0.56 0.45 0.37 -4.53%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 02/08/17 08/08/16 27/08/15 15/08/14 26/08/13 07/08/12 -
Price 0.44 0.65 0.65 0.62 2.45 1.63 1.46 -
P/RPS 0.67 0.69 0.86 1.01 0.70 0.47 0.36 10.90%
P/EPS -3.31 137.92 20.06 15.35 8.10 5.55 4.01 -
EY -30.24 0.73 4.98 6.52 12.35 18.01 24.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.40 0.38 0.66 0.46 0.43 -7.45%

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