[BDB] QoQ Annualized 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- 3.11%
YoY- 23.6%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 138,278 128,368 178,396 181,037 173,206 156,024 156,233 -7.82%
PBT 15,100 15,744 22,577 27,248 25,780 23,540 20,723 -19.04%
Tax -5,246 -5,328 -9,311 -11,269 -10,284 -9,088 -7,184 -18.92%
NP 9,854 10,416 13,266 15,978 15,496 14,452 13,539 -19.10%
-
NP to SH 9,854 10,416 13,266 15,978 15,496 14,452 13,539 -19.10%
-
Tax Rate 34.74% 33.84% 41.24% 41.36% 39.89% 38.61% 34.67% -
Total Cost 128,424 117,952 165,130 165,058 157,710 141,572 142,694 -6.78%
-
Net Worth 148,004 145,384 138,551 140,145 136,873 132,660 123,398 12.89%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 9,776 10,312 4,291 - - - - -
Div Payout % 99.21% 99.01% 32.35% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 148,004 145,384 138,551 140,145 136,873 132,660 123,398 12.89%
NOSH 64,914 64,615 61,306 62,286 61,104 61,133 61,699 3.44%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.13% 8.11% 7.44% 8.83% 8.95% 9.26% 8.67% -
ROE 6.66% 7.16% 9.57% 11.40% 11.32% 10.89% 10.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 213.02 198.66 290.99 290.65 283.46 255.22 253.22 -10.89%
EPS 15.18 16.12 21.40 25.65 25.36 23.64 22.20 -22.40%
DPS 15.06 15.96 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.25 2.26 2.25 2.24 2.17 2.00 9.13%
Adjusted Per Share Value based on latest NOSH - 62,279
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.66 41.46 57.62 58.47 55.94 50.39 50.46 -7.82%
EPS 3.18 3.36 4.28 5.16 5.00 4.67 4.37 -19.11%
DPS 3.16 3.33 1.39 0.00 0.00 0.00 0.00 -
NAPS 0.478 0.4696 0.4475 0.4526 0.4421 0.4285 0.3986 12.88%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.23 1.48 1.43 1.45 1.08 0.99 0.98 -
P/RPS 0.58 0.74 0.49 0.50 0.38 0.39 0.39 30.32%
P/EPS 8.10 9.18 6.61 5.65 4.26 4.19 4.47 48.68%
EY 12.34 10.89 15.13 17.69 23.48 23.88 22.39 -32.80%
DY 12.24 10.78 4.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.63 0.64 0.48 0.46 0.49 6.69%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 25/05/04 24/02/04 18/11/03 26/08/03 29/05/03 26/02/03 -
Price 1.19 1.24 1.54 1.54 1.37 1.00 0.83 -
P/RPS 0.56 0.62 0.53 0.53 0.48 0.39 0.33 42.31%
P/EPS 7.84 7.69 7.12 6.00 5.40 4.23 3.78 62.70%
EY 12.76 13.00 14.05 16.66 18.51 23.64 26.44 -38.50%
DY 12.66 12.87 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.68 0.68 0.61 0.46 0.42 15.31%

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