[BDB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 7.22%
YoY- 42.4%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 146,330 182,198 138,278 173,206 126,534 60,552 95,160 7.43%
PBT 14,782 21,106 15,100 25,780 18,798 7,534 12,866 2.33%
Tax -3,090 -7,416 -5,246 -10,284 -7,916 -3,770 -4,950 -7.54%
NP 11,692 13,690 9,854 15,496 10,882 3,764 7,916 6.71%
-
NP to SH 11,692 13,690 9,854 15,496 10,882 3,764 7,916 6.71%
-
Tax Rate 20.90% 35.14% 34.74% 39.89% 42.11% 50.04% 38.47% -
Total Cost 134,638 168,508 128,424 157,710 115,652 56,788 87,244 7.49%
-
Net Worth 177,291 162,066 148,004 136,873 124,816 109,359 109,519 8.35%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 9,776 - - - - -
Div Payout % - - 99.21% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 177,291 162,066 148,004 136,873 124,816 109,359 109,519 8.35%
NOSH 65,907 65,880 64,914 61,104 50,945 50,864 50,939 4.38%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.99% 7.51% 7.13% 8.95% 8.60% 6.22% 8.32% -
ROE 6.59% 8.45% 6.66% 11.32% 8.72% 3.44% 7.23% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 222.02 276.56 213.02 283.46 248.37 119.04 186.81 2.91%
EPS 17.74 20.78 15.18 25.36 21.36 7.40 15.54 2.23%
DPS 0.00 0.00 15.06 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.46 2.28 2.24 2.45 2.15 2.15 3.80%
Adjusted Per Share Value based on latest NOSH - 61,093
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 47.26 58.85 44.66 55.94 40.87 19.56 30.73 7.43%
EPS 3.78 4.42 3.18 5.00 3.51 1.22 2.56 6.70%
DPS 0.00 0.00 3.16 0.00 0.00 0.00 0.00 -
NAPS 0.5726 0.5234 0.478 0.4421 0.4031 0.3532 0.3537 8.35%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.86 1.16 1.23 1.08 1.30 1.08 1.93 -
P/RPS 0.39 0.42 0.58 0.38 0.52 0.91 1.03 -14.93%
P/EPS 4.85 5.58 8.10 4.26 6.09 14.59 12.42 -14.49%
EY 20.63 17.91 12.34 23.48 16.43 6.85 8.05 16.97%
DY 0.00 0.00 12.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.54 0.48 0.53 0.50 0.90 -15.82%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 10/08/05 24/08/04 26/08/03 27/08/02 23/08/01 10/08/00 -
Price 0.86 1.12 1.19 1.37 1.29 1.10 1.92 -
P/RPS 0.39 0.40 0.56 0.48 0.52 0.92 1.03 -14.93%
P/EPS 4.85 5.39 7.84 5.40 6.04 14.86 12.36 -14.43%
EY 20.63 18.55 12.76 18.51 16.56 6.73 8.09 16.87%
DY 0.00 0.00 12.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.46 0.52 0.61 0.53 0.51 0.89 -15.66%

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