[BDB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -0.14%
YoY- 2.42%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 160,932 171,483 178,397 185,463 179,571 165,366 156,234 1.99%
PBT 17,237 20,628 22,577 26,227 24,362 22,109 20,870 -11.98%
Tax -6,793 -8,371 -9,311 -10,254 -8,367 -7,262 -7,183 -3.65%
NP 10,444 12,257 13,266 15,973 15,995 14,847 13,687 -16.51%
-
NP to SH 10,444 12,257 13,266 15,973 15,995 14,847 13,687 -16.51%
-
Tax Rate 39.41% 40.58% 41.24% 39.10% 34.34% 32.85% 34.42% -
Total Cost 150,488 159,226 165,131 169,490 163,576 150,519 142,547 3.68%
-
Net Worth 145,907 145,384 122,722 140,128 136,848 132,660 127,034 9.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 13,177 17,313 12,790 8,495 4,135 - - -
Div Payout % 126.18% 141.26% 96.42% 53.19% 25.86% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 145,907 145,384 122,722 140,128 136,848 132,660 127,034 9.68%
NOSH 63,994 64,615 61,361 62,279 61,093 61,133 63,517 0.50%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.49% 7.15% 7.44% 8.61% 8.91% 8.98% 8.76% -
ROE 7.16% 8.43% 10.81% 11.40% 11.69% 11.19% 10.77% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 251.48 265.39 290.73 297.79 293.93 270.50 245.97 1.48%
EPS 16.32 18.97 21.62 25.65 26.18 24.29 21.55 -16.93%
DPS 20.59 26.80 20.77 13.77 6.77 0.00 0.00 -
NAPS 2.28 2.25 2.00 2.25 2.24 2.17 2.00 9.13%
Adjusted Per Share Value based on latest NOSH - 62,279
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 51.98 55.39 57.62 59.90 58.00 53.41 50.46 2.00%
EPS 3.37 3.96 4.28 5.16 5.17 4.80 4.42 -16.55%
DPS 4.26 5.59 4.13 2.74 1.34 0.00 0.00 -
NAPS 0.4713 0.4696 0.3964 0.4526 0.442 0.4285 0.4103 9.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.23 1.48 1.43 1.45 1.08 0.99 0.98 -
P/RPS 0.49 0.56 0.49 0.49 0.37 0.37 0.40 14.50%
P/EPS 7.54 7.80 6.61 5.65 4.13 4.08 4.55 40.07%
EY 13.27 12.82 15.12 17.69 24.24 24.53 21.99 -28.61%
DY 16.74 18.10 14.52 9.50 6.27 0.00 0.00 -
P/NAPS 0.54 0.66 0.72 0.64 0.48 0.46 0.49 6.69%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 25/05/04 24/02/04 18/11/03 26/08/03 29/05/03 26/02/03 -
Price 1.19 1.24 1.54 1.54 1.37 1.00 0.83 -
P/RPS 0.47 0.47 0.53 0.52 0.47 0.37 0.34 24.11%
P/EPS 7.29 6.54 7.12 6.00 5.23 4.12 3.85 53.11%
EY 13.71 15.30 14.04 16.65 19.11 24.29 25.96 -34.68%
DY 17.30 21.61 13.49 8.94 4.94 0.00 0.00 -
P/NAPS 0.52 0.55 0.77 0.68 0.61 0.46 0.42 15.31%

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