[BDB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 89.21%
YoY- -36.41%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 90,995 73,165 91,099 69,139 86,603 63,267 30,276 20.12%
PBT 7,694 7,391 10,553 7,550 12,890 9,399 3,767 12.63%
Tax -2,315 -1,545 -3,708 -2,623 -5,142 -3,958 -1,885 3.48%
NP 5,379 5,846 6,845 4,927 7,748 5,441 1,882 19.11%
-
NP to SH 5,374 5,846 6,845 4,927 7,748 5,441 1,882 19.09%
-
Tax Rate 30.09% 20.90% 35.14% 34.74% 39.89% 42.11% 50.04% -
Total Cost 85,616 67,319 84,254 64,212 78,855 57,826 28,394 20.18%
-
Net Worth 179,353 177,291 162,066 148,004 136,873 124,816 109,359 8.59%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 4,888 - - - -
Div Payout % - - - 99.21% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 179,353 177,291 162,066 148,004 136,873 124,816 109,359 8.59%
NOSH 65,938 65,907 65,880 64,914 61,104 50,945 50,864 4.41%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.91% 7.99% 7.51% 7.13% 8.95% 8.60% 6.22% -
ROE 3.00% 3.30% 4.22% 3.33% 5.66% 4.36% 1.72% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 138.00 111.01 138.28 106.51 141.73 124.19 59.52 15.03%
EPS 8.15 8.87 10.39 7.59 12.68 10.68 3.70 14.05%
DPS 0.00 0.00 0.00 7.53 0.00 0.00 0.00 -
NAPS 2.72 2.69 2.46 2.28 2.24 2.45 2.15 3.99%
Adjusted Per Share Value based on latest NOSH - 63,994
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 29.39 23.63 29.42 22.33 27.97 20.43 9.78 20.11%
EPS 1.74 1.89 2.21 1.59 2.50 1.76 0.61 19.07%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 0.5793 0.5726 0.5234 0.478 0.4421 0.4031 0.3532 8.59%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.00 0.86 1.16 1.23 1.08 1.30 1.08 -
P/RPS 0.72 0.77 0.84 1.15 0.76 1.05 1.81 -14.23%
P/EPS 12.27 9.70 11.16 16.21 8.52 12.17 29.19 -13.44%
EY 8.15 10.31 8.96 6.17 11.74 8.22 3.43 15.50%
DY 0.00 0.00 0.00 6.12 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.47 0.54 0.48 0.53 0.50 -4.89%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 30/08/06 10/08/05 24/08/04 26/08/03 27/08/02 23/08/01 -
Price 1.18 0.86 1.12 1.19 1.37 1.29 1.10 -
P/RPS 0.86 0.77 0.81 1.12 0.97 1.04 1.85 -11.98%
P/EPS 14.48 9.70 10.78 15.68 10.80 12.08 29.73 -11.29%
EY 6.91 10.31 9.28 6.38 9.26 8.28 3.36 12.76%
DY 0.00 0.00 0.00 6.33 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.46 0.52 0.61 0.53 0.51 -2.80%

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