[BDB] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -56.68%
YoY- 23.32%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 329,081 242,813 212,171 203,163 264,076 196,053 234,861 5.77%
PBT 21,983 7,518 5,006 4,084 13,497 -34,224 -17,489 -
Tax -1,753 -3,484 -2,736 -2,227 -2,164 -3,080 -1,398 3.83%
NP 20,230 4,034 2,270 1,857 11,333 -37,304 -18,887 -
-
NP to SH 20,470 4,072 2,290 1,857 11,333 -37,243 -18,849 -
-
Tax Rate 7.97% 46.34% 54.65% 54.53% 16.03% - - -
Total Cost 308,851 238,779 209,901 201,306 252,743 233,357 253,748 3.32%
-
Net Worth 446,666 467,936 464,898 464,898 464,898 452,743 504,399 -2.00%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 446,666 467,936 464,898 464,898 464,898 452,743 504,399 -2.00%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.15% 1.66% 1.07% 0.91% 4.29% -19.03% -8.04% -
ROE 4.58% 0.87% 0.49% 0.40% 2.44% -8.23% -3.74% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 108.30 79.91 69.83 66.86 86.91 64.52 77.29 5.77%
EPS 6.74 1.34 0.75 0.61 3.73 -12.26 -6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.54 1.53 1.53 1.53 1.49 1.66 -2.00%
Adjusted Per Share Value based on latest NOSH - 303,854
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 106.29 78.42 68.53 65.62 85.29 63.32 75.86 5.77%
EPS 6.61 1.32 0.74 0.60 3.66 -12.03 -6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4427 1.5113 1.5015 1.5015 1.5015 1.4623 1.6291 -2.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.38 0.29 0.65 0.51 0.235 0.415 0.45 -
P/RPS 0.35 0.36 0.93 0.76 0.27 0.64 0.58 -8.06%
P/EPS 5.64 21.64 86.25 83.45 6.30 -3.39 -7.25 -
EY 17.73 4.62 1.16 1.20 15.87 -29.53 -13.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.19 0.42 0.33 0.15 0.28 0.27 -0.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 31/05/23 30/05/22 31/05/21 22/06/20 31/05/19 23/05/18 -
Price 0.405 0.29 0.32 0.42 0.27 0.36 0.47 -
P/RPS 0.37 0.36 0.46 0.63 0.31 0.56 0.61 -7.98%
P/EPS 6.01 21.64 42.46 68.72 7.24 -2.94 -7.58 -
EY 16.63 4.62 2.36 1.46 13.81 -34.05 -13.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.21 0.27 0.18 0.24 0.28 0.00%

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