[BDB] QoQ 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- 14.48%
YoY- 38.42%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
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 32,092 42,618 49,175 47,598 39,006 49,684 43,283 -18.06%
PBT 3,936 2,141 7,546 7,005 5,885 5,791 5,681 -21.68%
Tax -1,332 -859 -3,311 -2,869 -2,272 -1,802 -1,424 -4.35%
NP 2,604 1,282 4,235 4,136 3,613 3,989 4,257 -27.91%
-
NP to SH 2,604 1,282 4,235 4,136 3,613 3,989 4,257 -27.91%
-
Tax Rate 33.84% 40.12% 43.88% 40.96% 38.61% 31.12% 25.07% -
Total Cost 29,488 41,336 44,940 43,462 35,393 45,695 39,026 -17.02%
-
Net Worth 145,384 122,722 140,128 136,848 132,660 127,034 127,190 9.31%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,578 4,295 4,359 - - - - -
Div Payout % 99.01% 335.05% 102.94% - - - - -
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 145,384 122,722 140,128 136,848 132,660 127,034 127,190 9.31%
NOSH 64,615 61,361 62,279 61,093 61,133 63,517 61,149 3.74%
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% 3.01% 8.61% 8.69% 9.26% 8.03% 9.84% -
ROE 1.79% 1.04% 3.02% 3.02% 2.72% 3.14% 3.35% -
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 49.67 69.45 78.96 77.91 63.80 78.22 70.78 -21.01%
EPS 4.03 2.05 6.80 6.77 5.91 6.53 6.96 -30.50%
DPS 3.99 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.00 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 10.37 13.76 15.88 15.37 12.60 16.05 13.98 -18.04%
EPS 0.84 0.41 1.37 1.34 1.17 1.29 1.37 -27.80%
DPS 0.83 1.39 1.41 0.00 0.00 0.00 0.00 -
NAPS 0.4696 0.3964 0.4526 0.442 0.4285 0.4103 0.4108 9.31%
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 2.98 2.06 1.84 1.39 1.55 1.25 1.62 50.07%
P/EPS 36.72 68.45 21.32 15.95 16.75 15.60 16.52 70.23%
EY 2.72 1.46 4.69 6.27 5.97 6.41 6.05 -41.28%
DY 2.70 4.90 4.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 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 2.50 2.22 1.95 1.76 1.57 1.06 1.29 55.37%
P/EPS 30.77 73.71 22.65 20.24 16.92 13.22 13.07 76.87%
EY 3.25 1.36 4.42 4.94 5.91 7.57 7.65 -43.45%
DY 3.22 4.55 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.77 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