[BDB] YoY Annualized 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- 22.31%
YoY- -24.57%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 210,420 142,500 178,345 150,698 181,037 142,065 81,258 17.17%
PBT 18,496 11,490 19,249 16,533 27,248 20,104 9,885 11.00%
Tax -4,049 -2,548 -6,866 -4,481 -11,269 -7,176 -4,593 -2.07%
NP 14,446 8,942 12,382 12,052 15,978 12,928 5,292 18.21%
-
NP to SH 14,437 8,938 12,382 12,052 15,978 12,928 5,292 18.19%
-
Tax Rate 21.89% 22.18% 35.67% 27.10% 41.36% 35.69% 46.46% -
Total Cost 195,973 133,557 165,962 138,646 165,058 129,137 75,966 17.10%
-
Net Worth 181,345 176,663 161,484 150,122 140,145 127,093 112,089 8.34%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 181,345 176,663 161,484 150,122 140,145 127,093 112,089 8.34%
NOSH 65,943 65,919 65,911 65,270 62,286 61,102 50,949 4.39%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.87% 6.28% 6.94% 8.00% 8.83% 9.10% 6.51% -
ROE 7.96% 5.06% 7.67% 8.03% 11.40% 10.17% 4.72% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 319.09 216.17 270.58 230.88 290.65 232.50 159.49 12.24%
EPS 21.89 13.56 18.79 18.47 25.65 21.16 10.39 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.68 2.45 2.30 2.25 2.08 2.20 3.78%
Adjusted Per Share Value based on latest NOSH - 64,165
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 69.25 46.90 58.69 49.60 59.58 46.75 26.74 17.17%
EPS 4.75 2.94 4.08 3.97 5.26 4.25 1.74 18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5968 0.5814 0.5315 0.4941 0.4612 0.4183 0.3689 8.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.15 0.84 1.02 1.22 1.45 1.15 0.92 -
P/RPS 0.36 0.39 0.38 0.53 0.50 0.49 0.58 -7.63%
P/EPS 5.25 6.19 5.43 6.61 5.65 5.44 8.86 -8.34%
EY 19.04 16.14 18.42 15.13 17.69 18.40 11.29 9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.42 0.53 0.64 0.55 0.42 0.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 30/11/06 28/12/05 25/11/04 18/11/03 25/11/02 28/11/01 -
Price 1.05 0.86 0.80 1.25 1.54 0.91 1.09 -
P/RPS 0.33 0.40 0.30 0.54 0.53 0.39 0.68 -11.34%
P/EPS 4.80 6.34 4.26 6.77 6.00 4.30 10.49 -12.21%
EY 20.85 15.77 23.48 14.77 16.66 23.25 9.53 13.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.33 0.54 0.68 0.44 0.50 -4.46%

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