[BDB] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 2.73%
YoY- 7.36%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 258,782 163,060 166,142 143,674 140,650 173,882 200,004 4.38%
PBT 2,656 -21,854 -9,730 -11,142 -11,798 -19,952 -39,350 -
Tax -896 0 -4 -534 -806 -1,470 -1,108 -3.47%
NP 1,760 -21,854 -9,734 -11,676 -12,604 -21,422 -40,458 -
-
NP to SH 1,760 -21,854 -9,734 -11,676 -12,604 -21,422 -40,426 -
-
Tax Rate 33.73% - - - - - - -
Total Cost 257,022 184,914 175,876 155,350 153,254 195,304 240,462 1.11%
-
Net Worth 486,167 464,898 464,898 461,859 455,782 446,666 495,283 -0.30%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 486,167 464,898 464,898 461,859 455,782 446,666 495,283 -0.30%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.68% -13.40% -5.86% -8.13% -8.96% -12.32% -20.23% -
ROE 0.36% -4.70% -2.09% -2.53% -2.77% -4.80% -8.16% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 85.17 53.66 54.68 47.28 46.29 57.23 65.82 4.38%
EPS 0.58 -7.20 -3.20 -3.84 -4.14 -7.06 -13.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.53 1.53 1.52 1.50 1.47 1.63 -0.30%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 83.58 52.67 53.66 46.40 45.43 56.16 64.60 4.38%
EPS 0.57 -7.06 -3.14 -3.77 -4.07 -6.92 -13.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5702 1.5015 1.5015 1.4917 1.4721 1.4427 1.5997 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.39 0.275 0.29 0.45 0.265 0.39 0.46 -
P/RPS 0.46 0.51 0.53 0.95 0.57 0.68 0.70 -6.75%
P/EPS 67.33 -3.82 -9.05 -11.71 -6.39 -5.53 -3.46 -
EY 1.49 -26.15 -11.05 -8.54 -15.65 -18.08 -28.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.19 0.30 0.18 0.27 0.28 -2.53%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 30/08/23 30/08/22 29/09/21 25/08/20 29/08/19 21/08/18 -
Price 0.335 0.29 0.325 0.45 0.295 0.365 0.44 -
P/RPS 0.39 0.54 0.59 0.95 0.64 0.64 0.67 -8.61%
P/EPS 57.84 -4.03 -10.15 -11.71 -7.11 -5.18 -3.31 -
EY 1.73 -24.80 -9.86 -8.54 -14.06 -19.32 -30.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.21 0.30 0.20 0.25 0.27 -4.09%

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