[BDB] YoY Cumulative Quarter 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- -80.37%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 37,840 35,275 44,489 32,092 39,006 29,874 15,551 15.96%
PBT 2,071 3,655 4,665 3,936 5,885 4,646 1,315 7.86%
Tax -507 -757 -1,923 -1,332 -2,272 -2,193 -670 -4.53%
NP 1,564 2,898 2,742 2,604 3,613 2,453 645 15.90%
-
NP to SH 1,565 2,898 2,742 2,604 3,613 2,453 645 15.91%
-
Tax Rate 24.48% 20.71% 41.22% 33.84% 38.61% 47.20% 50.95% -
Total Cost 36,276 32,377 41,747 29,488 35,393 27,421 14,906 15.97%
-
Net Worth 167,511 165,976 158,192 145,384 132,660 120,105 108,177 7.55%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 4,613 2,578 - - - -
Div Payout % - - 168.27% 99.01% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 167,511 165,976 158,192 145,384 132,660 120,105 108,177 7.55%
NOSH 65,949 65,863 65,913 64,615 61,133 50,892 50,787 4.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.13% 8.22% 6.16% 8.11% 9.26% 8.21% 4.15% -
ROE 0.93% 1.75% 1.73% 1.79% 2.72% 2.04% 0.60% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 57.38 53.56 67.50 49.67 63.80 58.70 30.62 11.02%
EPS 2.37 4.40 4.16 4.03 5.91 4.82 1.27 10.95%
DPS 0.00 0.00 7.00 3.99 0.00 0.00 0.00 -
NAPS 2.54 2.52 2.40 2.25 2.17 2.36 2.13 2.97%
Adjusted Per Share Value based on latest NOSH - 64,615
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 12.45 11.61 14.64 10.56 12.84 9.83 5.12 15.95%
EPS 0.52 0.95 0.90 0.86 1.19 0.81 0.21 16.30%
DPS 0.00 0.00 1.52 0.85 0.00 0.00 0.00 -
NAPS 0.5513 0.5462 0.5206 0.4785 0.4366 0.3953 0.356 7.55%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.00 0.82 1.12 1.48 0.99 1.20 1.11 -
P/RPS 1.74 1.53 1.66 2.98 1.55 2.04 3.63 -11.52%
P/EPS 42.14 18.64 26.92 36.72 16.75 24.90 87.40 -11.44%
EY 2.37 5.37 3.71 2.72 5.97 4.02 1.14 12.96%
DY 0.00 0.00 6.25 2.70 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.47 0.66 0.46 0.51 0.52 -4.67%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 30/05/06 26/05/05 25/05/04 29/05/03 21/05/02 24/07/01 -
Price 0.98 0.83 1.02 1.24 1.00 1.40 1.15 -
P/RPS 1.71 1.55 1.51 2.50 1.57 2.38 3.76 -12.30%
P/EPS 41.30 18.86 24.52 30.77 16.92 29.05 90.55 -12.25%
EY 2.42 5.30 4.08 3.25 5.91 3.44 1.10 14.03%
DY 0.00 0.00 6.86 3.22 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.42 0.55 0.46 0.59 0.54 -5.27%

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