[BDB] QoQ TTM 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- -16.95%
YoY- -3.08%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 155,642 160,932 171,483 178,397 185,463 179,571 165,366 -3.94%
PBT 14,541 17,237 20,628 22,577 26,227 24,362 22,109 -24.31%
Tax -4,219 -6,793 -8,371 -9,311 -10,254 -8,367 -7,262 -30.30%
NP 10,322 10,444 12,257 13,266 15,973 15,995 14,847 -21.46%
-
NP to SH 10,322 10,444 12,257 13,266 15,973 15,995 14,847 -21.46%
-
Tax Rate 29.01% 39.41% 40.58% 41.24% 39.10% 34.34% 32.85% -
Total Cost 145,320 150,488 159,226 165,131 169,490 163,576 150,519 -2.30%
-
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 8,818 13,177 17,313 12,790 8,495 4,135 - -
Div Payout % 85.43% 126.18% 141.26% 96.42% 53.19% 25.86% - -
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 6.63% 6.49% 7.15% 7.44% 8.61% 8.91% 8.98% -
ROE 6.99% 7.16% 8.43% 10.81% 11.40% 11.69% 11.19% -
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 242.56 251.48 265.39 290.73 297.79 293.93 270.50 -6.99%
EPS 16.09 16.32 18.97 21.62 25.65 26.18 24.29 -23.95%
DPS 13.74 20.59 26.80 20.77 13.77 6.77 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 51.22 52.96 56.44 58.71 61.04 59.10 54.42 -3.94%
EPS 3.40 3.44 4.03 4.37 5.26 5.26 4.89 -21.46%
DPS 2.90 4.34 5.70 4.21 2.80 1.36 0.00 -
NAPS 0.4857 0.4802 0.4785 0.4039 0.4612 0.4504 0.4366 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 0.50 0.49 0.56 0.49 0.49 0.37 0.37 22.16%
P/EPS 7.58 7.54 7.80 6.61 5.65 4.13 4.08 50.95%
EY 13.19 13.27 12.82 15.12 17.69 24.24 24.53 -33.80%
DY 11.26 16.74 18.10 14.52 9.50 6.27 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 0.52 0.47 0.47 0.53 0.52 0.47 0.37 25.39%
P/EPS 7.77 7.29 6.54 7.12 6.00 5.23 4.12 52.46%
EY 12.87 13.71 15.30 14.04 16.65 19.11 24.29 -34.44%
DY 10.99 17.30 21.61 13.49 8.94 4.94 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