[BDB] QoQ 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- 103.12%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 44,379 43,885 37,047 32,092 42,618 49,175 47,598 -4.54%
PBT 4,991 4,850 3,614 3,936 2,141 7,546 7,005 -20.14%
Tax -1,149 -737 -1,291 -1,332 -859 -3,311 -2,869 -45.51%
NP 3,842 4,113 2,323 2,604 1,282 4,235 4,136 -4.77%
-
NP to SH 3,842 4,113 2,323 2,604 1,282 4,235 4,136 -4.77%
-
Tax Rate 23.02% 15.20% 35.72% 33.84% 40.12% 43.88% 40.96% -
Total Cost 40,537 39,772 34,724 29,488 41,336 44,940 43,462 -4.51%
-
Net Worth 150,650 147,580 145,907 145,384 122,722 140,128 136,848 6.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 4,491 2,310 2,578 4,295 4,359 - -
Div Payout % - 109.20% 99.45% 99.01% 335.05% 102.94% - -
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 150,650 147,580 145,907 145,384 122,722 140,128 136,848 6.58%
NOSH 63,834 64,165 63,994 64,615 61,361 62,279 61,093 2.95%
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 8.66% 9.37% 6.27% 8.11% 3.01% 8.61% 8.69% -
ROE 2.55% 2.79% 1.59% 1.79% 1.04% 3.02% 3.02% -
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 69.52 68.39 57.89 49.67 69.45 78.96 77.91 -7.28%
EPS 6.02 6.41 3.63 4.03 2.05 6.80 6.77 -7.49%
DPS 0.00 7.00 3.61 3.99 7.00 7.00 0.00 -
NAPS 2.36 2.30 2.28 2.25 2.00 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 14.33 14.17 11.97 10.37 13.76 15.88 15.37 -4.54%
EPS 1.24 1.33 0.75 0.84 0.41 1.37 1.34 -5.01%
DPS 0.00 1.45 0.75 0.83 1.39 1.41 0.00 -
NAPS 0.4866 0.4767 0.4713 0.4696 0.3964 0.4526 0.442 6.58%
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 1.88 1.78 2.12 2.98 2.06 1.84 1.39 22.18%
P/EPS 21.77 19.03 33.88 36.72 68.45 21.32 15.95 22.92%
EY 4.59 5.25 2.95 2.72 1.46 4.69 6.27 -18.69%
DY 0.00 5.74 2.93 2.70 4.90 4.83 0.00 -
P/NAPS 0.56 0.53 0.54 0.66 0.72 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 1.80 1.83 2.06 2.50 2.22 1.95 1.76 1.50%
P/EPS 20.77 19.50 32.78 30.77 73.71 22.65 20.24 1.73%
EY 4.81 5.13 3.05 3.25 1.36 4.42 4.94 -1.75%
DY 0.00 5.60 3.03 3.22 4.55 4.55 0.00 -
P/NAPS 0.53 0.54 0.52 0.55 0.77 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