[BDB] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 7.22%
YoY- 42.4%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 128,368 178,396 181,037 173,206 156,024 156,233 142,065 -6.52%
PBT 15,744 22,577 27,248 25,780 23,540 20,723 20,104 -15.02%
Tax -5,328 -9,311 -11,269 -10,284 -9,088 -7,184 -7,176 -17.99%
NP 10,416 13,266 15,978 15,496 14,452 13,539 12,928 -13.40%
-
NP to SH 10,416 13,266 15,978 15,496 14,452 13,539 12,928 -13.40%
-
Tax Rate 33.84% 41.24% 41.36% 39.89% 38.61% 34.67% 35.69% -
Total Cost 117,952 165,130 165,058 157,710 141,572 142,694 129,137 -5.85%
-
Net Worth 145,384 138,551 140,145 136,873 132,660 123,398 127,093 9.36%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 10,312 4,291 - - - - - -
Div Payout % 99.01% 32.35% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 145,384 138,551 140,145 136,873 132,660 123,398 127,093 9.36%
NOSH 64,615 61,306 62,286 61,104 61,133 61,699 61,102 3.79%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.11% 7.44% 8.83% 8.95% 9.26% 8.67% 9.10% -
ROE 7.16% 9.57% 11.40% 11.32% 10.89% 10.97% 10.17% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 198.66 290.99 290.65 283.46 255.22 253.22 232.50 -9.94%
EPS 16.12 21.40 25.65 25.36 23.64 22.20 21.16 -16.57%
DPS 15.96 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.26 2.25 2.24 2.17 2.00 2.08 5.37%
Adjusted Per Share Value based on latest NOSH - 61,093
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 42.25 58.71 59.58 57.00 51.35 51.42 46.75 -6.51%
EPS 3.43 4.37 5.26 5.10 4.76 4.46 4.25 -13.30%
DPS 3.39 1.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4785 0.456 0.4612 0.4505 0.4366 0.4061 0.4183 9.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.48 1.43 1.45 1.08 0.99 0.98 1.15 -
P/RPS 0.74 0.49 0.50 0.38 0.39 0.39 0.49 31.59%
P/EPS 9.18 6.61 5.65 4.26 4.19 4.47 5.44 41.69%
EY 10.89 15.13 17.69 23.48 23.88 22.39 18.40 -29.48%
DY 10.78 4.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.64 0.48 0.46 0.49 0.55 12.91%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 24/02/04 18/11/03 26/08/03 29/05/03 26/02/03 25/11/02 -
Price 1.24 1.54 1.54 1.37 1.00 0.83 0.91 -
P/RPS 0.62 0.53 0.53 0.48 0.39 0.33 0.39 36.17%
P/EPS 7.69 7.12 6.00 5.40 4.23 3.78 4.30 47.28%
EY 13.00 14.05 16.66 18.51 23.64 26.44 23.25 -32.10%
DY 12.87 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.68 0.61 0.46 0.42 0.44 16.02%

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