[BDB] YoY TTM 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- -1.17%
YoY- -35.38%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 190,153 160,270 178,138 155,642 185,463 142,342 88,967 13.48%
PBT 13,157 9,895 19,429 14,541 26,227 24,204 9,029 6.47%
Tax -2,839 -2,470 -6,300 -4,219 -10,254 -8,609 -5,060 -9.17%
NP 10,318 7,425 13,129 10,322 15,973 15,595 3,969 17.25%
-
NP to SH 10,331 7,424 13,129 10,322 15,973 15,595 3,831 17.97%
-
Tax Rate 21.58% 24.96% 32.43% 29.01% 39.10% 35.57% 56.04% -
Total Cost 179,835 152,845 165,009 145,320 169,490 126,747 84,998 13.29%
-
Net Worth 181,766 176,399 161,264 147,580 140,128 127,190 101,804 10.13%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 3,261 - 8,818 8,495 2,547 2,546 -
Div Payout % - 43.94% - 85.43% 53.19% 16.33% 66.47% -
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 181,766 176,399 161,264 147,580 140,128 127,190 101,804 10.13%
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 5.43% 4.63% 7.37% 6.63% 8.61% 10.96% 4.46% -
ROE 5.68% 4.21% 8.14% 6.99% 11.40% 12.26% 3.76% -
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 287.69 243.49 270.64 242.56 297.79 232.78 174.78 8.65%
EPS 15.63 11.28 19.95 16.09 25.65 25.50 7.53 12.93%
DPS 0.00 5.00 0.00 13.74 13.77 4.17 5.00 -
NAPS 2.75 2.68 2.45 2.30 2.25 2.08 2.00 5.44%
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 62.58 52.75 58.63 51.22 61.04 46.85 29.28 13.48%
EPS 3.40 2.44 4.32 3.40 5.26 5.13 1.26 17.98%
DPS 0.00 1.07 0.00 2.90 2.80 0.84 0.84 -
NAPS 0.5982 0.5805 0.5307 0.4857 0.4612 0.4186 0.335 10.14%
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 0.40 0.34 0.38 0.50 0.49 0.49 0.53 -4.57%
P/EPS 7.36 7.45 5.11 7.58 5.65 4.51 12.22 -8.09%
EY 13.59 13.43 19.56 13.19 17.69 22.18 8.18 8.82%
DY 0.00 5.95 0.00 11.26 9.50 3.62 5.43 -
P/NAPS 0.42 0.31 0.42 0.53 0.64 0.55 0.46 -1.50%
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 0.36 0.35 0.30 0.52 0.52 0.39 0.62 -8.65%
P/EPS 6.72 7.62 4.01 7.77 6.00 3.57 14.48 -12.00%
EY 14.89 13.12 24.93 12.87 16.65 28.03 6.90 13.67%
DY 0.00 5.81 0.00 10.99 8.94 4.58 4.59 -
P/NAPS 0.38 0.32 0.33 0.54 0.68 0.44 0.55 -5.97%

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