[BDB] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 77.06%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 66,820 33,710 42,660 43,885 49,175 43,283 30,217 14.13%
PBT 6,178 1,227 3,885 4,850 7,546 5,681 3,648 9.17%
Tax -723 -343 -1,443 -737 -3,311 -1,424 -1,561 -12.03%
NP 5,455 884 2,442 4,113 4,235 4,257 2,087 17.35%
-
NP to SH 5,454 882 2,442 4,113 4,235 4,257 2,087 17.35%
-
Tax Rate 11.70% 27.95% 37.14% 15.20% 43.88% 25.07% 42.79% -
Total Cost 61,365 32,826 40,218 39,772 44,940 39,026 28,130 13.87%
-
Net Worth 181,766 176,399 161,264 147,580 140,128 127,190 111,985 8.40%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 4,491 4,359 - - -
Div Payout % - - - 109.20% 102.94% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 181,766 176,399 161,264 147,580 140,128 127,190 111,985 8.40%
NOSH 66,096 65,820 65,822 64,165 62,279 61,149 50,902 4.44%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.16% 2.62% 5.72% 9.37% 8.61% 9.84% 6.91% -
ROE 3.00% 0.50% 1.51% 2.79% 3.02% 3.35% 1.86% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 101.09 51.21 64.81 68.39 78.96 70.78 59.36 9.27%
EPS 8.25 1.34 3.71 6.41 6.80 6.96 4.10 12.35%
DPS 0.00 0.00 0.00 7.00 7.00 0.00 0.00 -
NAPS 2.75 2.68 2.45 2.30 2.25 2.08 2.20 3.78%
Adjusted Per Share Value based on latest NOSH - 64,165
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 21.58 10.89 13.78 14.17 15.88 13.98 9.76 14.13%
EPS 1.76 0.28 0.79 1.33 1.37 1.37 0.67 17.45%
DPS 0.00 0.00 0.00 1.45 1.41 0.00 0.00 -
NAPS 0.5871 0.5697 0.5209 0.4767 0.4526 0.4108 0.3617 8.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.15 0.84 1.02 1.22 1.45 1.15 0.92 -
P/RPS 1.14 1.64 1.57 1.78 1.84 1.62 1.55 -4.98%
P/EPS 13.94 62.69 27.49 19.03 21.32 16.52 22.44 -7.62%
EY 7.18 1.60 3.64 5.25 4.69 6.05 4.46 8.25%
DY 0.00 0.00 0.00 5.74 4.83 0.00 0.00 -
P/NAPS 0.42 0.31 0.42 0.53 0.64 0.55 0.42 0.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 30/11/06 28/12/05 25/11/04 18/11/03 25/11/02 28/11/01 -
Price 1.05 0.86 0.80 1.25 1.54 0.91 1.09 -
P/RPS 1.04 1.68 1.23 1.83 1.95 1.29 1.84 -9.06%
P/EPS 12.72 64.18 21.56 19.50 22.65 13.07 26.59 -11.55%
EY 7.86 1.56 4.64 5.13 4.42 7.65 3.76 13.07%
DY 0.00 0.00 0.00 5.60 4.55 0.00 0.00 -
P/NAPS 0.38 0.32 0.33 0.54 0.68 0.44 0.50 -4.46%

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