T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
28 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 78.11 | 1.05 | 0.60 | 0.8% | 0.00 | 0.20 | 52.3% | 80.8% | 113.2% | 117.6% | ||||||||
29 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 51.28 | 0.28 | 0.28 | 0.6% | 0.00 | 0.09 | 61.8% | 33.8% | 98.5% | 103.7% | ||||||||
29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 134.12 | 19.66 | 18.61 | 13.9% | 0.00 | 6.05 | 33.5% | 38.2% | 273.4% | 99.1% | ||||||||
23 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 100.47 | 5.44 | 4.98 | 5.0% | 0.00 | 1.64 | 132.5% | 79.9% | 246.4% | 346.2% | ||||||||
30 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 43.22 | -3.40 | -3.40 | -7.9% | 0.00 | -1.12 | 12.8% | 16.3% | 54.7% | 400.8% | ||||||||
31 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 38.31 | -7.52 | -7.52 | -19.6% | 0.00 | -2.48 | 60.5% | 21.8% | 180.5% | 25.4% | ||||||||
28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 97.03 | 12.43 | 9.35 | 9.6% | 0.00 | 3.06 | 73.7% | 0.3% | 736.6% | 16.1% | ||||||||
30 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 55.85 | 1.47 | 1.12 | 2.0% | 0.00 | 0.37 | 8.2% | 32.8% | 1.3% | 14062.5% | ||||||||
30 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 51.62 | 1.13 | 1.13 | 2.2% | 0.00 | 0.37 | 64.1% | 23.1% | 118.9% | 139.9% | ||||||||
30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 31.46 | -6.00 | -6.00 | -19.1% | 0.00 | -1.97 | 67.5% | 5.2% | 153.9% | 99.8% | ||||||||
28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 96.72 | 13.46 | 11.13 | 11.5% | 0.00 | 3.65 | 129.9% | 5.3% | 139250.0% | 1.7% | ||||||||
25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 42.07 | 0.18 | -0.01 | -0.0% | 0.00 | 0.00 | 0.3% | 26.6% | 99.7% | 101.3% | ||||||||
29 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 41.93 | -2.63 | -2.84 | -6.8% | 0.00 | -0.05 | 40.2% | 74.0% | 5.5% | 57.8% | ||||||||
31 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 29.91 | -2.94 | -3.00 | -10.0% | 0.00 | -0.99 | 67.5% | 35.3% | 127.4% | 817.9% | ||||||||
25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 91.87 | 11.76 | 10.95 | 11.9% | 0.00 | 3.60 | 60.4% | 23.3% | 1643.6% | 40.3% | ||||||||
23 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 57.28 | 1.71 | 0.63 | 1.1% | 0.00 | 0.21 | 137.6% | 12.8% | 109.3% | 124.6% | ||||||||
25 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 24.10 | -6.45 | -6.72 | -27.9% | 0.00 | -2.21 | 47.9% | 49.0% | 1707.7% | 38.2% | ||||||||
22 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 46.22 | 0.55 | 0.42 | 0.9% | 0.00 | 0.14 | 61.4% | 16.5% | 97.7% | 107.2% | ||||||||
27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 119.83 | 19.70 | 18.33 | 15.3% | 0.00 | 6.03 | 136.0% | 121.4% | 818.5% | 217.7% | ||||||||
27 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 50.77 | -2.29 | -2.55 | -5.0% | 0.00 | -0.84 | 7.4% | 3.1% | 47.5% | 60.0% | ||||||||
29 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 47.26 | -4.47 | -4.86 | -10.3% | 0.00 | -1.60 | 19.1% | 10.8% | 16.8% | 48.5% | ||||||||
31 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 39.69 | -5.51 | -5.85 | -14.7% | 0.00 | -1.92 | 26.7% | 15.6% | 62.4% | 45.7% | ||||||||
28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 54.13 | -13.72 | -15.57 | -28.8% | 0.00 | -5.13 | 9.9% | 1.0% | 144.1% | 49.5% | ||||||||
30 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 49.26 | -5.94 | -6.38 | -12.9% | 0.00 | -2.11 | 7.0% | 9.1% | 32.5% | 434.7% | ||||||||
21 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 52.98 | -9.05 | -9.45 | -17.8% | 0.00 | -3.11 | 12.7% | 32.9% | 12.3% | 2281.3% | ||||||||
23 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 47.02 | -10.62 | -10.77 | -22.9% | 0.00 | -3.55 | 14.0% | 26.4% | 3.4% | 3959.9% | ||||||||
21 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 54.68 | -9.98 | -10.42 | -19.1% | 0.00 | -3.43 | 0.9% | 64.5% | 646.6% | 144.8% | ||||||||
19 Oct 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 54.21 | 2.56 | 1.91 | 3.5% | 0.00 | 0.62 | 31.3% | 37.8% | 340.2% | 67.1% | ||||||||
02 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 78.95 | 0.56 | 0.43 | 0.6% | 0.00 | 0.14 | 23.6% | 14.7% | 55.2% | 83.4% | ||||||||
15 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 63.87 | 0.38 | 0.28 | 0.4% | 0.00 | 0.09 | 58.5% | 36.8% | 98.8% | 88.0% | ||||||||
14 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 153.92 | 36.92 | 23.27 | 15.1% | 0.00 | 7.65 | 76.6% | 45.4% | 301.1% | 64.3% | ||||||||
28 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 87.18 | 8.44 | 5.80 | 6.7% | 0.00 | 1.91 | 26.7% | 98.8% | 122.3% | 58.1% | ||||||||
08 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 68.81 | 3.62 | 2.61 | 3.8% | 0.00 | 0.86 | 47.4% | 21.0% | 12.5% | 5.8% | ||||||||
25 Apr 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 46.68 | 3.31 | 2.32 | 5.0% | 0.00 | 0.76 | 55.9% | 27.1% | 83.6% | 36.8% | ||||||||
18 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 105.84 | 26.93 | 14.16 | 13.4% | 0.00 | 4.66 | 141.4% | 24.4% | 286.0% | 83.6% | ||||||||
23 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 43.84 | 5.31 | 3.67 | 8.4% | 0.00 | 1.21 | 22.9% | 28.5% | 48.7% | 33.1% | ||||||||
27 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 56.88 | 3.41 | 2.47 | 4.3% | 0.00 | 0.81 | 54.8% | 5.2% | 32.7% | 57.8% | ||||||||
26 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 36.73 | 5.10 | 3.67 | 10.0% | 0.00 | 1.38 | 73.7% | 45.7% | 52.5% | 29.1% | ||||||||
26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 139.90 | 10.95 | 7.71 | 5.5% | 0.00 | 10.59 | 128.1% | 52.3% | 40.7% | 186.0% |
EPS | 8.08 sen |
Trailing PE (Sector Median: 13.5) | 3.4 |
PEG | 0.03 |
Altman Z | 0.8 |
Beaver | -0.026 |
Current Ratio | 1.05 |
Debt-Equity (DE) Ratio | 0.6 |
FCF Yield | -12.04 % |
Revenue QoQ | 52.33 % |
Revenue YoY | 80.75% |
Profit QoQ | 113.17 % |
Profit YoY | 117.59 % |
Profit Margin (Sector Median: 7.5) | 6.72 % |
ROE (ROIC: 3.95) | 4.21 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 13.5) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 7.5) | |
ROE (ROIC: 3.95) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.6 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 0.6 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 37.68 |
Expected Revenue (M) | 4140.21 |
Expected Growth (%) | 46.0 |
No transaction in the last 2 months.
Market Cap: 84 M.
Market Cap Class: Shrimp
Number of Shares: 303 M.
Adjusted Float: 39.3%.
Stock highly correlated with
IHB (92%)
PRESTAR (91%)
FAVCO (90%)
GPHAROS (87%)
Bina Darulaman Berhad is an investment holding company engaged in oil palm plantation and property development, primarily in Malaysia. It operates in four segments: Property Development, Quarrying and Road Paving Work, Construction and Operation of Golf Resort and Hotel. The Property Development segment is involved in the development of residential and commercial properties. The Quarrying and Road Paving Work segment operates granite and sand quarry and provides civil engineering contract services. The Construction segment provides building and general contract services for infrastructure facilities, civil works, water supply and treatment plants, airport buildings and runaways, bridges, roads, and industrial buildings. The Operation of Golf Resort and Hotel segment owns and operates golf resort, as well as involves in hotel business. Bina Darulaman also supplies construction materials. The company was incorporated in 1995 and is based in Alor Star, Malaysia. Bina Darulaman Berhad is a subsidiary of Perbadanan Kemajuan Negeri Kedah.
Sectors: Property, Penny Stocks
Code: 6173
Website: http://www.bdb.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Perbadanan Kemajuan Negeri Kedah | 60.7% | 51.5 |
Loh Eng Cheang | 2.96% | 2.51 |
Liew Fook Meng | 1.51% | 1.28 |
General Technology Sdn Bhd | 1.36% | 1.15 |
Lee See Jin | 0.89% | 0.76 |
Ang Hioh | 0.82% | 0.7 |
Ng Geok Wah | 0.76% | 0.64 |
Jingshi Holdings (M) Sdn Bhd | 0.69% | 0.59 |
Teh Seng Hock | 0.56% | 0.48 |
Cheng Hon Sang | 0.52% | 0.44 |
Ensign Peak Advisors Inc | 0.52% | 0.44 |
Reson Sdn Bhd | 0.51% | 0.43 |
Teuh Chin Chai | 0.51% | 0.43 |
Toh Ah San | 0.51% | 0.43 |
Ten Kin Kok | 0.48% | 0.41 |
Ng Har Chai | 0.46% | 0.39 |
Acadian Emerging Markets Micro-Cap Equity Master Fund | 0.43% | 0.36 |
Onn Ping Lan | 0.36% | 0.31 |
Ong Yeng Tian @ Ong Weng Tian | 0.33% | 0.28 |
Ooi Beng Liew & Sons Sdn Bhd | 0.33% | 0.28 |
Ang Hong Lim | 0.29% | 0.25 |
Tan Khek Jin | 0.28% | 0.24 |
Ling Sii Ging | 0.27% | 0.23 |
Tung Ah Kiong | 0.24% | 0.2 |
Goh Lee Hian | 0.24% | 0.2 |
Yeo Khee Huat | 0.22% | 0.19 |
Fong Cheong Kok | 0.22% | 0.19 |