[BDB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 42.52%
YoY- -2.89%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 133,759 91,099 44,489 157,404 113,024 69,139 32,092 158.76%
PBT 14,437 10,553 4,665 17,392 12,400 7,550 3,936 137.65%
Tax -5,150 -3,708 -1,923 -4,510 -3,361 -2,623 -1,332 146.13%
NP 9,287 6,845 2,742 12,882 9,039 4,927 2,604 133.24%
-
NP to SH 9,287 6,845 2,742 12,882 9,039 4,927 2,604 133.24%
-
Tax Rate 35.67% 35.14% 41.22% 25.93% 27.10% 34.74% 33.84% -
Total Cost 124,472 84,254 41,747 144,522 103,985 64,212 29,488 160.95%
-
Net Worth 161,484 162,066 158,192 154,927 150,122 148,004 145,384 7.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 4,613 4,595 - 4,888 2,578 -
Div Payout % - - 168.27% 35.67% - 99.21% 99.01% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 161,484 162,066 158,192 154,927 150,122 148,004 145,384 7.24%
NOSH 65,911 65,880 65,913 65,647 65,270 64,914 64,615 1.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.94% 7.51% 6.16% 8.18% 8.00% 7.13% 8.11% -
ROE 5.75% 4.22% 1.73% 8.31% 6.02% 3.33% 1.79% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 202.94 138.28 67.50 239.77 173.16 106.51 49.67 155.35%
EPS 14.09 10.39 4.16 19.62 13.85 7.59 4.03 130.18%
DPS 0.00 0.00 7.00 7.00 0.00 7.53 3.99 -
NAPS 2.45 2.46 2.40 2.36 2.30 2.28 2.25 5.83%
Adjusted Per Share Value based on latest NOSH - 63,834
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 43.20 29.42 14.37 50.84 36.50 22.33 10.37 158.67%
EPS 3.00 2.21 0.89 4.16 2.92 1.59 0.84 133.46%
DPS 0.00 0.00 1.49 1.48 0.00 1.58 0.83 -
NAPS 0.5216 0.5234 0.5109 0.5004 0.4849 0.478 0.4696 7.24%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.02 1.16 1.12 1.31 1.22 1.23 1.48 -
P/RPS 0.50 0.84 1.66 0.55 0.70 1.15 2.98 -69.54%
P/EPS 7.24 11.16 26.92 6.68 8.81 16.21 36.72 -66.09%
EY 13.81 8.96 3.71 14.98 11.35 6.17 2.72 195.11%
DY 0.00 0.00 6.25 5.34 0.00 6.12 2.70 -
P/NAPS 0.42 0.47 0.47 0.56 0.53 0.54 0.66 -25.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/12/05 10/08/05 26/05/05 22/02/05 25/11/04 24/08/04 25/05/04 -
Price 0.80 1.12 1.02 1.25 1.25 1.19 1.24 -
P/RPS 0.39 0.81 1.51 0.52 0.72 1.12 2.50 -70.98%
P/EPS 5.68 10.78 24.52 6.37 9.03 15.68 30.77 -67.54%
EY 17.61 9.28 4.08 15.70 11.08 6.38 3.25 208.17%
DY 0.00 0.00 6.86 5.60 0.00 6.33 3.22 -
P/NAPS 0.33 0.46 0.42 0.53 0.54 0.52 0.55 -28.84%

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