[BDB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -52.41%
YoY- -196.45%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 220,988 240,924 190,328 208,895 383,907 265,174 294,857 -4.68%
PBT 7,903 11,514 -29,637 -27,098 46,305 39,176 26,657 -18.32%
Tax -2,163 -2,038 -3,073 -1,674 -16,554 -16,192 -7,332 -18.39%
NP 5,740 9,476 -32,710 -28,772 29,751 22,984 19,325 -18.30%
-
NP to SH 5,740 9,476 -32,661 -28,727 29,784 23,011 19,333 -18.30%
-
Tax Rate 27.37% 17.70% - - 35.75% 41.33% 27.50% -
Total Cost 215,248 231,448 223,038 237,667 354,156 242,190 275,532 -4.02%
-
Net Worth 461,859 455,782 446,666 495,283 522,630 497,530 496,445 -1.19%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 461,859 455,782 446,666 495,283 522,630 497,530 496,445 -1.19%
NOSH 303,854 303,854 303,854 303,854 303,854 303,372 304,567 -0.03%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.60% 3.93% -17.19% -13.77% 7.75% 8.67% 6.55% -
ROE 1.24% 2.08% -7.31% -5.80% 5.70% 4.63% 3.89% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 72.73 79.29 62.64 68.75 126.35 87.41 96.81 -4.65%
EPS 1.89 3.12 -10.75 -9.45 9.80 7.59 6.35 -18.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.50 1.47 1.63 1.72 1.64 1.63 -1.15%
Adjusted Per Share Value based on latest NOSH - 303,854
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 72.73 79.29 62.64 68.75 126.35 87.27 97.04 -4.68%
EPS 1.89 3.12 -10.75 -9.45 9.80 7.57 6.36 -18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.50 1.47 1.63 1.72 1.6374 1.6338 -1.19%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.45 0.265 0.39 0.46 0.675 0.66 0.82 -
P/RPS 0.62 0.33 0.62 0.67 0.53 0.76 0.85 -5.11%
P/EPS 23.82 8.50 -3.63 -4.87 6.89 8.70 12.92 10.72%
EY 4.20 11.77 -27.56 -20.55 14.52 11.49 7.74 -9.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.18 0.27 0.28 0.39 0.40 0.50 -8.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/09/21 25/08/20 29/08/19 21/08/18 02/08/17 08/08/16 27/08/15 -
Price 0.45 0.295 0.365 0.44 0.65 0.65 0.62 -
P/RPS 0.62 0.37 0.58 0.64 0.51 0.74 0.64 -0.52%
P/EPS 23.82 9.46 -3.40 -4.65 6.63 8.57 9.77 15.99%
EY 4.20 10.57 -29.45 -21.49 15.08 11.67 10.24 -13.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.25 0.27 0.38 0.40 0.38 -3.85%

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