BDB | BINA DARULAMAN BHD

9 9
0.380 (-1.3%)

T-O (am): 0.380 (08:59:00)
T-O (pm): 0.390 (14:29:00)
Last updated: 17:00

Fundamental
Technical
Total Score

BDB | BINA DARULAMAN BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS 4.18 sen
Trailing PE (Sector Median: 15.1) 9.1
PEG 0.09
Altman Z 3.8
Beaver -0.033
Current Ratio 1.06
Debt-Equity (DE) Ratio 0.63
FCF Yield -31.71 %
Revenue QoQ 33.5 %
Revenue YoY 38.23%
Profit QoQ 273.39 %
Profit YoY 99.14 %
Profit Margin (Sector Median: 7.0) 4.01 %
ROE (ROIC: 2.43) 2.6 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 15.1)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 7.0)
ROE (ROIC: 2.43)
Altman Z

Fair Value

Weighted Average Fair Value:

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
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 18.61
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


No transaction in the last 2 months.

Summary


Market Cap: 115 M.

Number of Shares: 303 M.

Adjusted Float: 39.3%.

Stock highly correlated with

IHB (71%)

THETA (62%)

SENFONG (61%)

HTPADU (60%)

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

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2023

Shareholder % Value (M)
Perbadanan Kemajuan Negeri Kedah 60.7% 69.89
Loh Eng Cheang 2.96% 3.41
Liew Fook Meng 1.51% 1.74
General Technology Sdn Bhd 1.36% 1.57
Lee See Jin 0.89% 1.02
Ang Hioh 0.82% 0.94
Ng Geok Wah 0.76% 0.88
Jingshi Holdings (M) Sdn Bhd 0.69% 0.79
Teh Seng Hock 0.56% 0.64
Cheng Hon Sang 0.52% 0.6
Ensign Peak Advisors Inc 0.52% 0.6
Reson Sdn Bhd 0.51% 0.59
Teuh Chin Chai 0.51% 0.59
Toh Ah San 0.51% 0.59
Ten Kin Kok 0.48% 0.55
Ng Har Chai 0.46% 0.53
Acadian Emerging Markets Micro-Cap Equity Master Fund 0.43% 0.5
Onn Ping Lan 0.36% 0.41
Ong Yeng Tian @ Ong Weng Tian 0.33% 0.38
Ooi Beng Liew & Sons Sdn Bhd 0.33% 0.38
Ang Hong Lim 0.29% 0.33
Tan Khek Jin 0.28% 0.32
Ling Sii Ging 0.27% 0.31
Tung Ah Kiong 0.24% 0.28
Goh Lee Hian 0.24% 0.28
Yeo Khee Huat 0.22% 0.25
Fong Cheong Kok 0.22% 0.25
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.