[BDB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -16.95%
YoY- -3.08%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 139,573 187,153 157,403 178,397 156,234 96,736 97,387 6.17%
PBT 7,902 15,715 17,391 22,577 20,870 16,539 10,000 -3.84%
Tax -1,689 -5,732 -4,509 -9,311 -7,183 -6,673 -4,829 -16.05%
NP 6,213 9,983 12,882 13,266 13,687 9,866 5,171 3.10%
-
NP to SH 6,221 9,983 12,882 13,266 13,687 9,866 5,033 3.59%
-
Tax Rate 21.37% 36.47% 25.93% 41.24% 34.42% 40.35% 48.29% -
Total Cost 133,360 177,170 144,521 165,131 142,547 86,870 92,216 6.33%
-
Net Worth 165,709 161,138 150,650 122,722 127,034 101,890 107,462 7.48%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 3,261 4,523 12,790 - 2,547 2,546 -
Div Payout % - 32.67% 35.11% 96.42% - 25.82% 50.60% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 165,709 161,138 150,650 122,722 127,034 101,890 107,462 7.48%
NOSH 65,757 65,238 63,834 61,361 63,517 50,945 50,930 4.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.45% 5.33% 8.18% 7.44% 8.76% 10.20% 5.31% -
ROE 3.75% 6.20% 8.55% 10.81% 10.77% 9.68% 4.68% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 212.25 286.88 246.58 290.73 245.97 189.88 191.22 1.75%
EPS 9.46 15.30 20.18 21.62 21.55 19.37 9.88 -0.72%
DPS 0.00 5.00 7.00 20.77 0.00 5.00 5.00 -
NAPS 2.52 2.47 2.36 2.00 2.00 2.00 2.11 3.00%
Adjusted Per Share Value based on latest NOSH - 61,361
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.08 60.45 50.84 57.62 50.46 31.24 31.45 6.18%
EPS 2.01 3.22 4.16 4.28 4.42 3.19 1.63 3.55%
DPS 0.00 1.05 1.46 4.13 0.00 0.82 0.82 -
NAPS 0.5352 0.5204 0.4866 0.3964 0.4103 0.3291 0.3471 7.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.90 0.84 1.31 1.43 0.98 1.20 1.41 -
P/RPS 0.42 0.29 0.53 0.49 0.40 0.63 0.74 -9.00%
P/EPS 9.51 5.49 6.49 6.61 4.55 6.20 14.27 -6.53%
EY 10.51 18.22 15.40 15.12 21.99 16.14 7.01 6.97%
DY 0.00 5.95 5.34 14.52 0.00 4.17 3.55 -
P/NAPS 0.36 0.34 0.56 0.72 0.49 0.60 0.67 -9.83%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 22/02/06 22/02/05 24/02/04 26/02/03 07/02/02 27/02/01 -
Price 1.04 0.86 1.25 1.54 0.83 1.28 1.48 -
P/RPS 0.49 0.30 0.51 0.53 0.34 0.67 0.77 -7.25%
P/EPS 10.99 5.62 6.19 7.12 3.85 6.61 14.98 -5.02%
EY 9.10 17.79 16.14 14.04 25.96 15.13 6.68 5.28%
DY 0.00 5.81 5.60 13.49 0.00 3.91 3.38 -
P/NAPS 0.41 0.35 0.53 0.77 0.42 0.64 0.70 -8.52%

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