[BDB] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -16.98%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 139,572 187,153 157,404 178,396 156,233 96,735 97,386 6.17%
PBT 7,902 15,714 17,392 22,577 20,723 16,124 9,999 -3.84%
Tax -3,390 -4,861 -4,510 -9,311 -7,184 -8,060 -4,966 -6.16%
NP 4,512 10,853 12,882 13,266 13,539 8,064 5,033 -1.80%
-
NP to SH 4,518 9,984 12,882 13,266 13,539 8,064 5,033 -1.78%
-
Tax Rate 42.90% 30.93% 25.93% 41.24% 34.67% 49.99% 49.66% -
Total Cost 135,060 176,300 144,522 165,130 142,694 88,671 92,353 6.53%
-
Net Worth 173,419 161,477 154,927 138,551 123,398 116,072 107,498 8.29%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 3,295 4,595 4,291 - 2,545 2,547 -
Div Payout % - 33.01% 35.67% 32.35% - 31.57% 50.61% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 173,419 161,477 154,927 138,551 123,398 116,072 107,498 8.29%
NOSH 65,939 65,909 65,647 61,306 61,699 50,909 50,947 4.39%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.23% 5.80% 8.18% 7.44% 8.67% 8.34% 5.17% -
ROE 2.61% 6.18% 8.31% 9.57% 10.97% 6.95% 4.68% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 211.67 283.96 239.77 290.99 253.22 190.02 191.15 1.71%
EPS 8.20 15.15 19.62 21.40 22.20 15.84 9.88 -3.05%
DPS 0.00 5.00 7.00 7.00 0.00 5.00 5.00 -
NAPS 2.63 2.45 2.36 2.26 2.00 2.28 2.11 3.73%
Adjusted Per Share Value based on latest NOSH - 61,361
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.08 60.45 50.84 57.62 50.46 31.24 31.45 6.18%
EPS 1.46 3.22 4.16 4.28 4.37 2.60 1.63 -1.81%
DPS 0.00 1.06 1.48 1.39 0.00 0.82 0.82 -
NAPS 0.5601 0.5215 0.5004 0.4475 0.3986 0.3749 0.3472 8.29%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.90 0.84 1.31 1.43 0.98 1.20 1.41 -
P/RPS 0.43 0.30 0.55 0.49 0.39 0.63 0.74 -8.64%
P/EPS 13.14 5.55 6.68 6.61 4.47 7.58 14.27 -1.36%
EY 7.61 18.03 14.98 15.13 22.39 13.20 7.01 1.37%
DY 0.00 5.95 5.34 4.90 0.00 4.17 3.55 -
P/NAPS 0.34 0.34 0.56 0.63 0.49 0.53 0.67 -10.68%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 22/02/06 22/02/05 24/02/04 26/02/03 07/02/02 27/02/01 -
Price 1.04 0.86 1.25 1.54 0.83 1.28 1.48 -
P/RPS 0.49 0.30 0.52 0.53 0.33 0.67 0.77 -7.25%
P/EPS 15.18 5.68 6.37 7.12 3.78 8.08 14.98 0.22%
EY 6.59 17.61 15.70 14.05 26.44 12.38 6.67 -0.20%
DY 0.00 5.81 5.60 4.55 0.00 3.91 3.38 -
P/NAPS 0.40 0.35 0.53 0.68 0.42 0.56 0.70 -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