[BDB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 10.7%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 113,024 69,139 32,092 178,396 135,778 86,603 39,006 102.85%
PBT 12,400 7,550 3,936 22,577 20,436 12,890 5,885 64.13%
Tax -3,361 -2,623 -1,332 -9,311 -8,452 -5,142 -2,272 29.73%
NP 9,039 4,927 2,604 13,266 11,984 7,748 3,613 83.98%
-
NP to SH 9,039 4,927 2,604 13,266 11,984 7,748 3,613 83.98%
-
Tax Rate 27.10% 34.74% 33.84% 41.24% 41.36% 39.89% 38.61% -
Total Cost 103,985 64,212 29,488 165,130 123,794 78,855 35,393 104.73%
-
Net Worth 150,122 148,004 145,384 138,551 140,145 136,873 132,660 8.56%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,888 2,578 4,291 - - - -
Div Payout % - 99.21% 99.01% 32.35% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 150,122 148,004 145,384 138,551 140,145 136,873 132,660 8.56%
NOSH 65,270 64,914 64,615 61,306 62,286 61,104 61,133 4.44%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.00% 7.13% 8.11% 7.44% 8.83% 8.95% 9.26% -
ROE 6.02% 3.33% 1.79% 9.57% 8.55% 5.66% 2.72% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 173.16 106.51 49.67 290.99 217.99 141.73 63.80 94.22%
EPS 13.85 7.59 4.03 21.40 19.24 12.68 5.91 76.15%
DPS 0.00 7.53 3.99 7.00 0.00 0.00 0.00 -
NAPS 2.30 2.28 2.25 2.26 2.25 2.24 2.17 3.94%
Adjusted Per Share Value based on latest NOSH - 61,361
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 36.50 22.33 10.37 57.62 43.85 27.97 12.60 102.81%
EPS 2.92 1.59 0.84 4.28 3.87 2.50 1.17 83.68%
DPS 0.00 1.58 0.83 1.39 0.00 0.00 0.00 -
NAPS 0.4849 0.478 0.4696 0.4475 0.4526 0.4421 0.4285 8.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.22 1.23 1.48 1.43 1.45 1.08 0.99 -
P/RPS 0.70 1.15 2.98 0.49 0.67 0.76 1.55 -41.05%
P/EPS 8.81 16.21 36.72 6.61 7.54 8.52 16.75 -34.76%
EY 11.35 6.17 2.72 15.13 13.27 11.74 5.97 53.28%
DY 0.00 6.12 2.70 4.90 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.66 0.63 0.64 0.48 0.46 9.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 24/08/04 25/05/04 24/02/04 18/11/03 26/08/03 29/05/03 -
Price 1.25 1.19 1.24 1.54 1.54 1.37 1.00 -
P/RPS 0.72 1.12 2.50 0.53 0.71 0.97 1.57 -40.44%
P/EPS 9.03 15.68 30.77 7.12 8.00 10.80 16.92 -34.12%
EY 11.08 6.38 3.25 14.05 12.49 9.26 5.91 51.86%
DY 0.00 6.33 3.22 4.55 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.55 0.68 0.68 0.61 0.46 11.24%

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