[BDB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.39%
YoY- -0.52%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 33,710 42,660 43,885 49,175 43,283 30,217 21,784 7.54%
PBT 1,227 3,885 4,850 7,546 5,681 3,648 1,952 -7.44%
Tax -343 -1,443 -737 -3,311 -1,424 -1,561 -739 -12.00%
NP 884 2,442 4,113 4,235 4,257 2,087 1,213 -5.13%
-
NP to SH 882 2,442 4,113 4,235 4,257 2,087 1,213 -5.17%
-
Tax Rate 27.95% 37.14% 15.20% 43.88% 25.07% 42.79% 37.86% -
Total Cost 32,826 40,218 39,772 44,940 39,026 28,130 20,571 8.09%
-
Net Worth 176,399 161,264 147,580 140,128 127,190 111,985 110,087 8.17%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 4,491 4,359 - - - -
Div Payout % - - 109.20% 102.94% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 176,399 161,264 147,580 140,128 127,190 111,985 110,087 8.17%
NOSH 65,820 65,822 64,165 62,279 61,149 50,902 50,966 4.35%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.62% 5.72% 9.37% 8.61% 9.84% 6.91% 5.57% -
ROE 0.50% 1.51% 2.79% 3.02% 3.35% 1.86% 1.10% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 51.21 64.81 68.39 78.96 70.78 59.36 42.74 3.05%
EPS 1.34 3.71 6.41 6.80 6.96 4.10 2.38 -9.12%
DPS 0.00 0.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 2.68 2.45 2.30 2.25 2.08 2.20 2.16 3.65%
Adjusted Per Share Value based on latest NOSH - 62,279
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.09 14.04 14.44 16.18 14.24 9.94 7.17 7.53%
EPS 0.29 0.80 1.35 1.39 1.40 0.69 0.40 -5.21%
DPS 0.00 0.00 1.48 1.43 0.00 0.00 0.00 -
NAPS 0.5805 0.5307 0.4857 0.4612 0.4186 0.3685 0.3623 8.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.84 1.02 1.22 1.45 1.15 0.92 1.48 -
P/RPS 1.64 1.57 1.78 1.84 1.62 1.55 3.46 -11.69%
P/EPS 62.69 27.49 19.03 21.32 16.52 22.44 62.18 0.13%
EY 1.60 3.64 5.25 4.69 6.05 4.46 1.61 -0.10%
DY 0.00 0.00 5.74 4.83 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.53 0.64 0.55 0.42 0.69 -12.47%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/12/05 25/11/04 18/11/03 25/11/02 28/11/01 30/11/00 -
Price 0.86 0.80 1.25 1.54 0.91 1.09 1.34 -
P/RPS 1.68 1.23 1.83 1.95 1.29 1.84 3.14 -9.89%
P/EPS 64.18 21.56 19.50 22.65 13.07 26.59 56.30 2.20%
EY 1.56 4.64 5.13 4.42 7.65 3.76 1.78 -2.17%
DY 0.00 0.00 5.60 4.55 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.54 0.68 0.44 0.50 0.62 -10.43%

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