[BDB] QoQ Cumulative 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- -80.37%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 157,404 113,024 69,139 32,092 178,396 135,778 86,603 48.66%
PBT 17,392 12,400 7,550 3,936 22,577 20,436 12,890 21.99%
Tax -4,510 -3,361 -2,623 -1,332 -9,311 -8,452 -5,142 -8.33%
NP 12,882 9,039 4,927 2,604 13,266 11,984 7,748 40.12%
-
NP to SH 12,882 9,039 4,927 2,604 13,266 11,984 7,748 40.12%
-
Tax Rate 25.93% 27.10% 34.74% 33.84% 41.24% 41.36% 39.89% -
Total Cost 144,522 103,985 64,212 29,488 165,130 123,794 78,855 49.48%
-
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 - 4,888 2,578 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% 6.02% 3.33% 1.79% 9.57% 8.55% 5.66% -
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 239.77 173.16 106.51 49.67 290.99 217.99 141.73 41.75%
EPS 19.62 13.85 7.59 4.03 21.40 19.24 12.68 33.60%
DPS 7.00 0.00 7.53 3.99 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 51.80 37.20 22.75 10.56 58.71 44.69 28.50 48.66%
EPS 4.24 2.97 1.62 0.86 4.37 3.94 2.55 40.13%
DPS 1.51 0.00 1.61 0.85 1.41 0.00 0.00 -
NAPS 0.5099 0.4941 0.4871 0.4785 0.456 0.4612 0.4505 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 0.70 1.15 2.98 0.49 0.67 0.76 -19.31%
P/EPS 6.68 8.81 16.21 36.72 6.61 7.54 8.52 -14.91%
EY 14.98 11.35 6.17 2.72 15.13 13.27 11.74 17.55%
DY 5.34 0.00 6.12 2.70 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 0.72 1.12 2.50 0.53 0.71 0.97 -33.88%
P/EPS 6.37 9.03 15.68 30.77 7.12 8.00 10.80 -29.55%
EY 15.70 11.08 6.38 3.25 14.05 12.49 9.26 41.95%
DY 5.60 0.00 6.33 3.22 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