[BDB] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 40.66%
YoY- 186.02%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 54,679 153,918 105,836 139,901 91,853 77,837 87,213 -7.47%
PBT -9,984 36,925 26,935 10,954 4,569 4,707 11,366 -
Tax -453 -13,666 -12,784 -3,241 -1,875 -1,720 -4,023 -30.48%
NP -10,437 23,259 14,151 7,713 2,694 2,987 7,343 -
-
NP to SH -10,419 23,267 14,163 7,714 2,697 2,990 7,346 -
-
Tax Rate - 37.01% 47.46% 29.59% 41.04% 36.54% 35.40% -
Total Cost 65,116 130,659 91,685 132,188 89,159 74,850 79,870 -3.34%
-
Net Worth 516,553 535,385 504,518 284,084 265,326 218,367 218,599 15.39%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 516,553 535,385 504,518 284,084 265,326 218,367 218,599 15.39%
NOSH 303,854 304,196 303,927 72,842 72,891 72,789 72,866 26.84%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -19.09% 15.11% 13.37% 5.51% 2.93% 3.84% 8.42% -
ROE -2.02% 4.35% 2.81% 2.72% 1.02% 1.37% 3.36% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.00 50.60 34.82 192.06 126.01 106.93 119.69 -27.05%
EPS -3.43 7.65 4.66 10.59 3.70 4.10 10.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.76 1.66 3.90 3.64 3.00 3.00 -9.02%
Adjusted Per Share Value based on latest NOSH - 72,842
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.00 50.66 34.83 46.04 30.23 25.62 28.70 -7.47%
EPS -3.43 7.66 4.66 2.54 0.89 0.98 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.762 1.6604 0.9349 0.8732 0.7187 0.7194 15.39%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.60 0.68 0.67 0.79 1.70 1.30 1.17 -
P/RPS 3.33 1.34 1.92 0.41 1.35 1.22 0.98 22.59%
P/EPS -17.50 8.89 14.38 7.46 45.95 31.65 11.61 -
EY -5.71 11.25 6.96 13.41 2.18 3.16 8.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.40 0.20 0.47 0.43 0.39 -1.78%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 21/02/18 14/02/17 18/02/16 26/02/15 27/02/14 25/02/13 22/02/12 -
Price 0.565 0.81 0.64 0.835 1.82 1.27 1.20 -
P/RPS 3.14 1.60 1.84 0.43 1.44 1.19 1.00 20.98%
P/EPS -16.48 10.59 13.73 7.88 49.19 30.92 11.90 -
EY -6.07 9.44 7.28 12.68 2.03 3.23 8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.39 0.21 0.50 0.42 0.40 -3.15%

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