[BDB] QoQ TTM 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- -7.61%
YoY- -17.44%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 157,403 155,642 160,932 171,483 178,397 185,463 179,571 -8.37%
PBT 17,391 14,541 17,237 20,628 22,577 26,227 24,362 -20.04%
Tax -4,509 -4,219 -6,793 -8,371 -9,311 -10,254 -8,367 -33.65%
NP 12,882 10,322 10,444 12,257 13,266 15,973 15,995 -13.38%
-
NP to SH 12,882 10,322 10,444 12,257 13,266 15,973 15,995 -13.38%
-
Tax Rate 25.93% 29.01% 39.41% 40.58% 41.24% 39.10% 34.34% -
Total Cost 144,521 145,320 150,488 159,226 165,131 169,490 163,576 -7.89%
-
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 4,523 8,818 13,177 17,313 12,790 8,495 4,135 6.13%
Div Payout % 35.11% 85.43% 126.18% 141.26% 96.42% 53.19% 25.86% -
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 8.18% 6.63% 6.49% 7.15% 7.44% 8.61% 8.91% -
ROE 8.55% 6.99% 7.16% 8.43% 10.81% 11.40% 11.69% -
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 246.58 242.56 251.48 265.39 290.73 297.79 293.93 -11.00%
EPS 20.18 16.09 16.32 18.97 21.62 25.65 26.18 -15.86%
DPS 7.00 13.74 20.59 26.80 20.77 13.77 6.77 2.24%
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 51.80 51.22 52.96 56.44 58.71 61.04 59.10 -8.37%
EPS 4.24 3.40 3.44 4.03 4.37 5.26 5.26 -13.32%
DPS 1.49 2.90 4.34 5.70 4.21 2.80 1.36 6.24%
NAPS 0.4958 0.4857 0.4802 0.4785 0.4039 0.4612 0.4504 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 0.53 0.50 0.49 0.56 0.49 0.49 0.37 26.93%
P/EPS 6.49 7.58 7.54 7.80 6.61 5.65 4.13 34.97%
EY 15.40 13.19 13.27 12.82 15.12 17.69 24.24 -25.99%
DY 5.34 11.26 16.74 18.10 14.52 9.50 6.27 -10.10%
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 0.51 0.52 0.47 0.47 0.53 0.52 0.47 5.57%
P/EPS 6.19 7.77 7.29 6.54 7.12 6.00 5.23 11.83%
EY 16.14 12.87 13.71 15.30 14.04 16.65 19.11 -10.60%
DY 5.60 10.99 17.30 21.61 13.49 8.94 4.94 8.67%
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