[BDB] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 286.02%
YoY- 83.6%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 54,126 54,679 153,918 105,836 139,901 91,853 77,837 -5.87%
PBT -13,723 -9,984 36,925 26,935 10,954 4,569 4,707 -
Tax -1,877 -453 -13,666 -12,784 -3,241 -1,875 -1,720 1.46%
NP -15,600 -10,437 23,259 14,151 7,713 2,694 2,987 -
-
NP to SH -15,571 -10,419 23,267 14,163 7,714 2,697 2,990 -
-
Tax Rate - - 37.01% 47.46% 29.59% 41.04% 36.54% -
Total Cost 69,726 65,116 130,659 91,685 132,188 89,159 74,850 -1.17%
-
Net Worth 458,821 516,553 535,385 504,518 284,084 265,326 218,367 13.16%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 458,821 516,553 535,385 504,518 284,084 265,326 218,367 13.16%
NOSH 303,854 303,854 304,196 303,927 72,842 72,891 72,789 26.87%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -28.82% -19.09% 15.11% 13.37% 5.51% 2.93% 3.84% -
ROE -3.39% -2.02% 4.35% 2.81% 2.72% 1.02% 1.37% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.81 18.00 50.60 34.82 192.06 126.01 106.93 -25.81%
EPS -5.13 -3.43 7.65 4.66 10.59 3.70 4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.70 1.76 1.66 3.90 3.64 3.00 -10.80%
Adjusted Per Share Value based on latest NOSH - 303,927
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.48 17.66 49.71 34.18 45.19 29.67 25.14 -5.87%
EPS -5.03 -3.37 7.51 4.57 2.49 0.87 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4819 1.6684 1.7292 1.6295 0.9175 0.857 0.7053 13.16%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.31 0.60 0.68 0.67 0.79 1.70 1.30 -
P/RPS 1.74 3.33 1.34 1.92 0.41 1.35 1.22 6.09%
P/EPS -6.05 -17.50 8.89 14.38 7.46 45.95 31.65 -
EY -16.53 -5.71 11.25 6.96 13.41 2.18 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.35 0.39 0.40 0.20 0.47 0.43 -11.25%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 21/02/18 14/02/17 18/02/16 26/02/15 27/02/14 25/02/13 -
Price 0.395 0.565 0.81 0.64 0.835 1.82 1.27 -
P/RPS 2.22 3.14 1.60 1.84 0.43 1.44 1.19 10.94%
P/EPS -7.71 -16.48 10.59 13.73 7.88 49.19 30.92 -
EY -12.97 -6.07 9.44 7.28 12.68 2.03 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.46 0.39 0.21 0.50 0.42 -7.67%

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