[BDB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 8.48%
YoY- 27.18%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 177,939 169,800 171,483 165,366 111,059 91,768 85,887 12.90%
PBT 14,705 18,120 20,628 22,109 19,870 8,304 12,557 2.66%
Tax -4,566 -5,100 -8,371 -7,262 -8,196 -4,322 -2,542 10.24%
NP 10,139 13,020 12,257 14,847 11,674 3,982 10,015 0.20%
-
NP to SH 10,139 13,020 12,257 14,847 11,674 3,844 10,015 0.20%
-
Tax Rate 31.05% 28.15% 40.58% 32.85% 41.25% 52.05% 20.24% -
Total Cost 167,800 156,780 159,226 150,519 99,385 87,786 75,872 14.13%
-
Net Worth 165,976 158,192 145,384 132,660 101,784 108,177 108,002 7.42%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 3,261 - 17,313 - 2,547 2,546 2,331 5.75%
Div Payout % 32.17% - 141.26% - 21.82% 66.25% 23.28% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 165,976 158,192 145,384 132,660 101,784 108,177 108,002 7.42%
NOSH 65,863 65,913 64,615 61,133 50,892 50,787 50,944 4.37%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.70% 7.67% 7.15% 8.98% 10.51% 4.34% 11.66% -
ROE 6.11% 8.23% 8.43% 11.19% 11.47% 3.55% 9.27% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 270.16 257.61 265.39 270.50 218.22 180.69 168.59 8.17%
EPS 15.39 19.75 18.97 24.29 22.94 7.57 19.66 -3.99%
DPS 5.00 0.00 26.80 0.00 5.00 5.00 4.58 1.47%
NAPS 2.52 2.40 2.25 2.17 2.00 2.13 2.12 2.92%
Adjusted Per Share Value based on latest NOSH - 61,133
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 57.47 54.84 55.39 53.41 35.87 29.64 27.74 12.90%
EPS 3.27 4.21 3.96 4.80 3.77 1.24 3.23 0.20%
DPS 1.05 0.00 5.59 0.00 0.82 0.82 0.75 5.76%
NAPS 0.5361 0.5109 0.4696 0.4285 0.3287 0.3494 0.3488 7.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.82 1.12 1.48 0.99 1.20 1.11 2.45 -
P/RPS 0.30 0.43 0.56 0.37 0.55 0.61 1.45 -23.08%
P/EPS 5.33 5.67 7.80 4.08 5.23 14.67 12.46 -13.19%
EY 18.77 17.64 12.82 24.53 19.12 6.82 8.02 15.21%
DY 6.10 0.00 18.10 0.00 4.17 4.50 1.87 21.77%
P/NAPS 0.33 0.47 0.66 0.46 0.60 0.52 1.16 -18.89%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 26/05/05 25/05/04 29/05/03 21/05/02 24/07/01 - -
Price 0.83 1.02 1.24 1.00 1.40 1.15 0.00 -
P/RPS 0.31 0.40 0.47 0.37 0.64 0.64 0.00 -
P/EPS 5.39 5.16 6.54 4.12 6.10 15.19 0.00 -
EY 18.55 19.37 15.30 24.29 16.38 6.58 0.00 -
DY 6.02 0.00 21.61 0.00 3.57 4.35 0.00 -
P/NAPS 0.33 0.42 0.55 0.46 0.70 0.54 0.00 -

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