[BDB] QoQ Annualized Quarter 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- 6.74%
YoY- 47.29%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 178,396 181,037 173,206 156,024 156,233 142,065 126,534 25.65%
PBT 22,577 27,248 25,780 23,540 20,723 20,104 18,798 12.95%
Tax -9,311 -11,269 -10,284 -9,088 -7,184 -7,176 -7,916 11.39%
NP 13,266 15,978 15,496 14,452 13,539 12,928 10,882 14.07%
-
NP to SH 13,266 15,978 15,496 14,452 13,539 12,928 10,882 14.07%
-
Tax Rate 41.24% 41.36% 39.89% 38.61% 34.67% 35.69% 42.11% -
Total Cost 165,130 165,058 157,710 141,572 142,694 129,137 115,652 26.71%
-
Net Worth 138,551 140,145 136,873 132,660 123,398 127,093 124,816 7.18%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,291 - - - - - - -
Div Payout % 32.35% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 138,551 140,145 136,873 132,660 123,398 127,093 124,816 7.18%
NOSH 61,306 62,286 61,104 61,133 61,699 61,102 50,945 13.09%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.44% 8.83% 8.95% 9.26% 8.67% 9.10% 8.60% -
ROE 9.57% 11.40% 11.32% 10.89% 10.97% 10.17% 8.72% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 290.99 290.65 283.46 255.22 253.22 232.50 248.37 11.10%
EPS 21.40 25.65 25.36 23.64 22.20 21.16 21.36 0.12%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.25 2.24 2.17 2.00 2.08 2.45 -5.22%
Adjusted Per Share Value based on latest NOSH - 61,133
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 58.71 59.58 57.00 51.35 51.42 46.75 41.64 25.65%
EPS 4.37 5.26 5.10 4.76 4.46 4.25 3.58 14.17%
DPS 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.456 0.4612 0.4505 0.4366 0.4061 0.4183 0.4108 7.18%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.43 1.45 1.08 0.99 0.98 1.15 1.30 -
P/RPS 0.49 0.50 0.38 0.39 0.39 0.49 0.52 -3.87%
P/EPS 6.61 5.65 4.26 4.19 4.47 5.44 6.09 5.59%
EY 15.13 17.69 23.48 23.88 22.39 18.40 16.43 -5.33%
DY 4.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.48 0.46 0.49 0.55 0.53 12.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 18/11/03 26/08/03 29/05/03 26/02/03 25/11/02 27/08/02 -
Price 1.54 1.54 1.37 1.00 0.83 0.91 1.29 -
P/RPS 0.53 0.53 0.48 0.39 0.33 0.39 0.52 1.27%
P/EPS 7.12 6.00 5.40 4.23 3.78 4.30 6.04 11.55%
EY 14.05 16.66 18.51 23.64 26.44 23.25 16.56 -10.35%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.61 0.46 0.42 0.44 0.53 18.02%

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