[BDB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 77.06%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 46,610 44,489 44,379 43,885 37,047 32,092 42,618 6.15%
PBT 5,888 4,665 4,991 4,850 3,614 3,936 2,141 96.41%
Tax -1,785 -1,923 -1,149 -737 -1,291 -1,332 -859 62.91%
NP 4,103 2,742 3,842 4,113 2,323 2,604 1,282 117.32%
-
NP to SH 4,103 2,742 3,842 4,113 2,323 2,604 1,282 117.32%
-
Tax Rate 30.32% 41.22% 23.02% 15.20% 35.72% 33.84% 40.12% -
Total Cost 42,507 41,747 40,537 39,772 34,724 29,488 41,336 1.88%
-
Net Worth 162,012 158,192 150,650 147,580 145,907 145,384 122,722 20.36%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 4,613 - 4,491 2,310 2,578 4,295 -
Div Payout % - 168.27% - 109.20% 99.45% 99.01% 335.05% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 162,012 158,192 150,650 147,580 145,907 145,384 122,722 20.36%
NOSH 65,858 65,913 63,834 64,165 63,994 64,615 61,361 4.83%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.80% 6.16% 8.66% 9.37% 6.27% 8.11% 3.01% -
ROE 2.53% 1.73% 2.55% 2.79% 1.59% 1.79% 1.04% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 70.77 67.50 69.52 68.39 57.89 49.67 69.45 1.26%
EPS 6.23 4.16 6.02 6.41 3.63 4.03 2.05 109.95%
DPS 0.00 7.00 0.00 7.00 3.61 3.99 7.00 -
NAPS 2.46 2.40 2.36 2.30 2.28 2.25 2.00 14.81%
Adjusted Per Share Value based on latest NOSH - 64,165
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.05 14.37 14.33 14.17 11.97 10.37 13.76 6.16%
EPS 1.33 0.89 1.24 1.33 0.75 0.84 0.41 119.29%
DPS 0.00 1.49 0.00 1.45 0.75 0.83 1.39 -
NAPS 0.5233 0.5109 0.4866 0.4767 0.4713 0.4696 0.3964 20.36%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.16 1.12 1.31 1.22 1.23 1.48 1.43 -
P/RPS 1.64 1.66 1.88 1.78 2.12 2.98 2.06 -14.11%
P/EPS 18.62 26.92 21.77 19.03 33.88 36.72 68.45 -58.05%
EY 5.37 3.71 4.59 5.25 2.95 2.72 1.46 138.46%
DY 0.00 6.25 0.00 5.74 2.93 2.70 4.90 -
P/NAPS 0.47 0.47 0.56 0.53 0.54 0.66 0.72 -24.76%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 10/08/05 26/05/05 22/02/05 25/11/04 24/08/04 25/05/04 24/02/04 -
Price 1.12 1.02 1.25 1.25 1.19 1.24 1.54 -
P/RPS 1.58 1.51 1.80 1.83 2.06 2.50 2.22 -20.30%
P/EPS 17.98 24.52 20.77 19.50 32.78 30.77 73.71 -60.99%
EY 5.56 4.08 4.81 5.13 3.05 3.25 1.36 155.89%
DY 0.00 6.86 0.00 5.60 3.03 3.22 4.55 -
P/NAPS 0.46 0.42 0.53 0.54 0.52 0.55 0.77 -29.08%

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