[BDB] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -21.48%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 157,404 150,698 138,278 128,368 178,396 181,037 173,206 -6.15%
PBT 17,392 16,533 15,100 15,744 22,577 27,248 25,780 -22.98%
Tax -4,510 -4,481 -5,246 -5,328 -9,311 -11,269 -10,284 -42.13%
NP 12,882 12,052 9,854 10,416 13,266 15,978 15,496 -11.53%
-
NP to SH 12,882 12,052 9,854 10,416 13,266 15,978 15,496 -11.53%
-
Tax Rate 25.93% 27.10% 34.74% 33.84% 41.24% 41.36% 39.89% -
Total Cost 144,522 138,646 128,424 117,952 165,130 165,058 157,710 -5.63%
-
Net Worth 154,927 150,122 148,004 145,384 138,551 140,145 136,873 8.56%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,595 - 9,776 10,312 4,291 - - -
Div Payout % 35.67% - 99.21% 99.01% 32.35% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 154,927 150,122 148,004 145,384 138,551 140,145 136,873 8.56%
NOSH 65,647 65,270 64,914 64,615 61,306 62,286 61,104 4.87%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.18% 8.00% 7.13% 8.11% 7.44% 8.83% 8.95% -
ROE 8.31% 8.03% 6.66% 7.16% 9.57% 11.40% 11.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 239.77 230.88 213.02 198.66 290.99 290.65 283.46 -10.51%
EPS 19.62 18.47 15.18 16.12 21.40 25.65 25.36 -15.65%
DPS 7.00 0.00 15.06 15.96 7.00 0.00 0.00 -
NAPS 2.36 2.30 2.28 2.25 2.26 2.25 2.24 3.52%
Adjusted Per Share Value based on latest NOSH - 64,615
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 50.84 48.67 44.66 41.46 57.62 58.47 55.94 -6.14%
EPS 4.16 3.89 3.18 3.36 4.28 5.16 5.00 -11.49%
DPS 1.48 0.00 3.16 3.33 1.39 0.00 0.00 -
NAPS 0.5004 0.4849 0.478 0.4696 0.4475 0.4526 0.4421 8.56%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.31 1.22 1.23 1.48 1.43 1.45 1.08 -
P/RPS 0.55 0.53 0.58 0.74 0.49 0.50 0.38 27.81%
P/EPS 6.68 6.61 8.10 9.18 6.61 5.65 4.26 34.78%
EY 14.98 15.13 12.34 10.89 15.13 17.69 23.48 -25.78%
DY 5.34 0.00 12.24 10.78 4.90 0.00 0.00 -
P/NAPS 0.56 0.53 0.54 0.66 0.63 0.64 0.48 10.77%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 25/11/04 24/08/04 25/05/04 24/02/04 18/11/03 26/08/03 -
Price 1.25 1.25 1.19 1.24 1.54 1.54 1.37 -
P/RPS 0.52 0.54 0.56 0.62 0.53 0.53 0.48 5.45%
P/EPS 6.37 6.77 7.84 7.69 7.12 6.00 5.40 11.58%
EY 15.70 14.77 12.76 13.00 14.05 16.66 18.51 -10.35%
DY 5.60 0.00 12.66 12.87 4.55 0.00 0.00 -
P/NAPS 0.53 0.54 0.52 0.55 0.68 0.68 0.61 -8.90%

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