[BDB] QoQ TTM 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- 8.48%
YoY- 27.18%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 178,397 185,463 179,571 165,366 156,234 142,342 129,276 23.87%
PBT 22,577 26,227 24,362 22,109 20,870 24,204 22,170 1.21%
Tax -9,311 -10,254 -8,367 -7,262 -7,183 -8,609 -8,745 4.25%
NP 13,266 15,973 15,995 14,847 13,687 15,595 13,425 -0.78%
-
NP to SH 13,266 15,973 15,995 14,847 13,687 15,595 13,425 -0.78%
-
Tax Rate 41.24% 39.10% 34.34% 32.85% 34.42% 35.57% 39.45% -
Total Cost 165,131 169,490 163,576 150,519 142,547 126,747 115,851 26.57%
-
Net Worth 122,722 140,128 136,848 132,660 127,034 127,190 101,805 13.22%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 12,790 8,495 4,135 - - 2,547 2,547 192.38%
Div Payout % 96.42% 53.19% 25.86% - - 16.33% 18.97% -
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 122,722 140,128 136,848 132,660 127,034 127,190 101,805 13.22%
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 7.44% 8.61% 8.91% 8.98% 8.76% 10.96% 10.38% -
ROE 10.81% 11.40% 11.69% 11.19% 10.77% 12.26% 13.19% -
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 290.73 297.79 293.93 270.50 245.97 232.78 253.97 9.40%
EPS 21.62 25.65 26.18 24.29 21.55 25.50 26.37 -12.36%
DPS 20.77 13.77 6.77 0.00 0.00 4.17 5.00 157.74%
NAPS 2.00 2.25 2.24 2.17 2.00 2.08 2.00 0.00%
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 57.62 59.90 58.00 53.41 50.46 45.97 41.75 23.88%
EPS 4.28 5.16 5.17 4.80 4.42 5.04 4.34 -0.92%
DPS 4.13 2.74 1.34 0.00 0.00 0.82 0.82 192.96%
NAPS 0.3964 0.4526 0.442 0.4285 0.4103 0.4108 0.3288 13.23%
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 0.49 0.37 0.37 0.40 0.49 0.51 -2.62%
P/EPS 6.61 5.65 4.13 4.08 4.55 4.51 4.93 21.52%
EY 15.12 17.69 24.24 24.53 21.99 22.18 20.29 -17.76%
DY 14.52 9.50 6.27 0.00 0.00 3.62 3.85 141.70%
P/NAPS 0.72 0.64 0.48 0.46 0.49 0.55 0.65 7.03%
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 0.52 0.47 0.37 0.34 0.39 0.51 2.59%
P/EPS 7.12 6.00 5.23 4.12 3.85 3.57 4.89 28.37%
EY 14.04 16.65 19.11 24.29 25.96 28.03 20.44 -22.09%
DY 13.49 8.94 4.94 0.00 0.00 4.58 3.88 128.98%
P/NAPS 0.77 0.68 0.61 0.46 0.42 0.44 0.65 11.92%

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