[BDB] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.48%
YoY- 38.42%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 37,891 46,610 37,047 47,598 33,393 15,176 26,410 6.19%
PBT 3,736 5,888 3,614 7,005 4,752 2,452 3,422 1.47%
Tax -789 -1,785 -1,291 -2,869 -1,764 -1,215 -1,298 -7.95%
NP 2,947 4,103 2,323 4,136 2,988 1,237 2,124 5.60%
-
NP to SH 2,948 4,103 2,323 4,136 2,988 1,237 2,124 5.61%
-
Tax Rate 21.12% 30.32% 35.72% 40.96% 37.12% 49.55% 37.93% -
Total Cost 34,944 42,507 34,724 43,462 30,405 13,939 24,286 6.24%
-
Net Worth 177,407 162,012 145,907 136,848 124,712 109,898 109,510 8.36%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 2,310 - - - - -
Div Payout % - - 99.45% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 177,407 162,012 145,907 136,848 124,712 109,898 109,510 8.36%
NOSH 65,950 65,858 63,994 61,093 50,902 51,115 50,935 4.39%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.78% 8.80% 6.27% 8.69% 8.95% 8.15% 8.04% -
ROE 1.66% 2.53% 1.59% 3.02% 2.40% 1.13% 1.94% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 57.45 70.77 57.89 77.91 65.60 29.69 51.85 1.72%
EPS 4.47 6.23 3.63 6.77 5.87 2.42 4.17 1.16%
DPS 0.00 0.00 3.61 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.46 2.28 2.24 2.45 2.15 2.15 3.80%
Adjusted Per Share Value based on latest NOSH - 61,093
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.24 15.05 11.97 15.37 10.79 4.90 8.53 6.20%
EPS 0.95 1.33 0.75 1.34 0.97 0.40 0.69 5.47%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.573 0.5233 0.4713 0.442 0.4028 0.355 0.3537 8.36%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.86 1.16 1.23 1.08 1.30 1.08 1.93 -
P/RPS 1.50 1.64 2.12 1.39 1.98 3.64 3.72 -14.04%
P/EPS 19.24 18.62 33.88 15.95 22.15 44.63 46.28 -13.60%
EY 5.20 5.37 2.95 6.27 4.52 2.24 2.16 15.76%
DY 0.00 0.00 2.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.54 0.48 0.53 0.50 0.90 -15.82%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 10/08/05 24/08/04 26/08/03 27/08/02 23/08/01 10/08/00 -
Price 0.86 1.12 1.19 1.37 1.29 1.10 1.92 -
P/RPS 1.50 1.58 2.06 1.76 1.97 3.71 3.70 -13.96%
P/EPS 19.24 17.98 32.78 20.24 21.98 45.45 46.04 -13.52%
EY 5.20 5.56 3.05 4.94 4.55 2.20 2.17 15.67%
DY 0.00 0.00 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.46 0.52 0.61 0.53 0.51 0.89 -15.66%

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