[BDB] QoQ 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- -9.43%
YoY- 47.29%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
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 42,618 49,175 47,598 39,006 49,684 43,283 33,393 17.60%
PBT 2,141 7,546 7,005 5,885 5,791 5,681 4,752 -41.14%
Tax -859 -3,311 -2,869 -2,272 -1,802 -1,424 -1,764 -38.02%
NP 1,282 4,235 4,136 3,613 3,989 4,257 2,988 -43.02%
-
NP to SH 1,282 4,235 4,136 3,613 3,989 4,257 2,988 -43.02%
-
Tax Rate 40.12% 43.88% 40.96% 38.61% 31.12% 25.07% 37.12% -
Total Cost 41,336 44,940 43,462 35,393 45,695 39,026 30,405 22.65%
-
Net Worth 122,722 140,128 136,848 132,660 127,034 127,190 124,712 -1.06%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,295 4,359 - - - - - -
Div Payout % 335.05% 102.94% - - - - - -
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 122,722 140,128 136,848 132,660 127,034 127,190 124,712 -1.06%
NOSH 61,361 62,279 61,093 61,133 63,517 61,149 50,902 13.22%
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 3.01% 8.61% 8.69% 9.26% 8.03% 9.84% 8.95% -
ROE 1.04% 3.02% 3.02% 2.72% 3.14% 3.35% 2.40% -
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 69.45 78.96 77.91 63.80 78.22 70.78 65.60 3.86%
EPS 2.05 6.80 6.77 5.91 6.53 6.96 5.87 -50.31%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.25 2.24 2.17 2.00 2.08 2.45 -12.62%
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 13.76 15.88 15.37 12.60 16.05 13.98 10.79 17.54%
EPS 0.41 1.37 1.34 1.17 1.29 1.37 0.97 -43.59%
DPS 1.39 1.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3964 0.4526 0.442 0.4285 0.4103 0.4108 0.4028 -1.05%
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 2.06 1.84 1.39 1.55 1.25 1.62 1.98 2.66%
P/EPS 68.45 21.32 15.95 16.75 15.60 16.52 22.15 111.72%
EY 1.46 4.69 6.27 5.97 6.41 6.05 4.52 -52.82%
DY 4.90 4.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.48 0.46 0.49 0.55 0.53 22.59%
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 2.22 1.95 1.76 1.57 1.06 1.29 1.97 8.26%
P/EPS 73.71 22.65 20.24 16.92 13.22 13.07 21.98 123.55%
EY 1.36 4.42 4.94 5.91 7.57 7.65 4.55 -55.19%
DY 4.55 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.61 0.46 0.42 0.44 0.53 28.18%

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