[BDB] QoQ Quarter 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- -69.73%
YoY- -67.86%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 43,885 37,047 32,092 42,618 49,175 47,598 39,006 8.15%
PBT 4,850 3,614 3,936 2,141 7,546 7,005 5,885 -12.06%
Tax -737 -1,291 -1,332 -859 -3,311 -2,869 -2,272 -52.69%
NP 4,113 2,323 2,604 1,282 4,235 4,136 3,613 8.99%
-
NP to SH 4,113 2,323 2,604 1,282 4,235 4,136 3,613 8.99%
-
Tax Rate 15.20% 35.72% 33.84% 40.12% 43.88% 40.96% 38.61% -
Total Cost 39,772 34,724 29,488 41,336 44,940 43,462 35,393 8.06%
-
Net Worth 147,580 145,907 145,384 122,722 140,128 136,848 132,660 7.34%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,491 2,310 2,578 4,295 4,359 - - -
Div Payout % 109.20% 99.45% 99.01% 335.05% 102.94% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 147,580 145,907 145,384 122,722 140,128 136,848 132,660 7.34%
NOSH 64,165 63,994 64,615 61,361 62,279 61,093 61,133 3.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.37% 6.27% 8.11% 3.01% 8.61% 8.69% 9.26% -
ROE 2.79% 1.59% 1.79% 1.04% 3.02% 3.02% 2.72% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 68.39 57.89 49.67 69.45 78.96 77.91 63.80 4.72%
EPS 6.41 3.63 4.03 2.05 6.80 6.77 5.91 5.54%
DPS 7.00 3.61 3.99 7.00 7.00 0.00 0.00 -
NAPS 2.30 2.28 2.25 2.00 2.25 2.24 2.17 3.94%
Adjusted Per Share Value based on latest NOSH - 61,361
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.17 11.97 10.37 13.76 15.88 15.37 12.60 8.12%
EPS 1.33 0.75 0.84 0.41 1.37 1.34 1.17 8.89%
DPS 1.45 0.75 0.83 1.39 1.41 0.00 0.00 -
NAPS 0.4767 0.4713 0.4696 0.3964 0.4526 0.442 0.4285 7.34%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.22 1.23 1.48 1.43 1.45 1.08 0.99 -
P/RPS 1.78 2.12 2.98 2.06 1.84 1.39 1.55 9.63%
P/EPS 19.03 33.88 36.72 68.45 21.32 15.95 16.75 8.85%
EY 5.25 2.95 2.72 1.46 4.69 6.27 5.97 -8.18%
DY 5.74 2.93 2.70 4.90 4.83 0.00 0.00 -
P/NAPS 0.53 0.54 0.66 0.72 0.64 0.48 0.46 9.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 24/08/04 25/05/04 24/02/04 18/11/03 26/08/03 29/05/03 -
Price 1.25 1.19 1.24 1.54 1.54 1.37 1.00 -
P/RPS 1.83 2.06 2.50 2.22 1.95 1.76 1.57 10.72%
P/EPS 19.50 32.78 30.77 73.71 22.65 20.24 16.92 9.89%
EY 5.13 3.05 3.25 1.36 4.42 4.94 5.91 -8.98%
DY 5.60 3.03 3.22 4.55 4.55 0.00 0.00 -
P/NAPS 0.54 0.52 0.55 0.77 0.68 0.61 0.46 11.24%

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