[BDB] QoQ TTM 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- 7.73%
YoY- 19.14%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 171,483 178,397 185,463 179,571 165,366 156,234 142,342 13.20%
PBT 20,628 22,577 26,227 24,362 22,109 20,870 24,204 -10.10%
Tax -8,371 -9,311 -10,254 -8,367 -7,262 -7,183 -8,609 -1.84%
NP 12,257 13,266 15,973 15,995 14,847 13,687 15,595 -14.82%
-
NP to SH 12,257 13,266 15,973 15,995 14,847 13,687 15,595 -14.82%
-
Tax Rate 40.58% 41.24% 39.10% 34.34% 32.85% 34.42% 35.57% -
Total Cost 159,226 165,131 169,490 163,576 150,519 142,547 126,747 16.41%
-
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 17,313 12,790 8,495 4,135 - - 2,547 258.41%
Div Payout % 141.26% 96.42% 53.19% 25.86% - - 16.33% -
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 7.15% 7.44% 8.61% 8.91% 8.98% 8.76% 10.96% -
ROE 8.43% 10.81% 11.40% 11.69% 11.19% 10.77% 12.26% -
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 265.39 290.73 297.79 293.93 270.50 245.97 232.78 9.12%
EPS 18.97 21.62 25.65 26.18 24.29 21.55 25.50 -17.88%
DPS 26.80 20.77 13.77 6.77 0.00 0.00 4.17 245.28%
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 56.44 58.71 61.04 59.10 54.42 51.42 46.85 13.20%
EPS 4.03 4.37 5.26 5.26 4.89 4.50 5.13 -14.84%
DPS 5.70 4.21 2.80 1.36 0.00 0.00 0.84 258.00%
NAPS 0.4785 0.4039 0.4612 0.4504 0.4366 0.4181 0.4186 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 0.56 0.49 0.49 0.37 0.37 0.40 0.49 9.30%
P/EPS 7.80 6.61 5.65 4.13 4.08 4.55 4.51 44.03%
EY 12.82 15.12 17.69 24.24 24.53 21.99 22.18 -30.58%
DY 18.10 14.52 9.50 6.27 0.00 0.00 3.62 192.11%
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 0.47 0.53 0.52 0.47 0.37 0.34 0.39 13.23%
P/EPS 6.54 7.12 6.00 5.23 4.12 3.85 3.57 49.66%
EY 15.30 14.04 16.65 19.11 24.29 25.96 28.03 -33.18%
DY 21.61 13.49 8.94 4.94 0.00 0.00 4.58 181.04%
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