[BDB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.11%
YoY- 23.6%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 142,500 178,345 150,698 181,037 142,065 81,258 92,484 7.46%
PBT 11,490 19,249 16,533 27,248 20,104 9,885 11,178 0.45%
Tax -2,548 -6,866 -4,481 -11,269 -7,176 -4,593 -4,284 -8.29%
NP 8,942 12,382 12,052 15,978 12,928 5,292 6,894 4.42%
-
NP to SH 8,938 12,382 12,052 15,978 12,928 5,292 6,894 4.42%
-
Tax Rate 22.18% 35.67% 27.10% 41.36% 35.69% 46.46% 38.33% -
Total Cost 133,557 165,962 138,646 165,058 129,137 75,966 85,589 7.69%
-
Net Worth 176,663 161,484 150,122 140,145 127,093 112,089 110,042 8.20%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 176,663 161,484 150,122 140,145 127,093 112,089 110,042 8.20%
NOSH 65,919 65,911 65,270 62,286 61,102 50,949 50,945 4.38%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.28% 6.94% 8.00% 8.83% 9.10% 6.51% 7.45% -
ROE 5.06% 7.67% 8.03% 11.40% 10.17% 4.72% 6.27% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 216.17 270.58 230.88 290.65 232.50 159.49 181.53 2.95%
EPS 13.56 18.79 18.47 25.65 21.16 10.39 13.53 0.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.45 2.30 2.25 2.08 2.20 2.16 3.65%
Adjusted Per Share Value based on latest NOSH - 62,279
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 46.02 57.60 48.67 58.47 45.88 26.25 29.87 7.46%
EPS 2.89 4.00 3.89 5.16 4.18 1.71 2.23 4.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5706 0.5216 0.4849 0.4526 0.4105 0.362 0.3554 8.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.84 1.02 1.22 1.45 1.15 0.92 1.48 -
P/RPS 0.39 0.38 0.53 0.50 0.49 0.58 0.82 -11.64%
P/EPS 6.19 5.43 6.61 5.65 5.44 8.86 10.94 -9.05%
EY 16.14 18.42 15.13 17.69 18.40 11.29 9.14 9.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.53 0.64 0.55 0.42 0.69 -12.47%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/12/05 25/11/04 18/11/03 25/11/02 28/11/01 30/11/00 -
Price 0.86 0.80 1.25 1.54 0.91 1.09 1.34 -
P/RPS 0.40 0.30 0.54 0.53 0.39 0.68 0.74 -9.74%
P/EPS 6.34 4.26 6.77 6.00 4.30 10.49 9.90 -7.15%
EY 15.77 23.48 14.77 16.66 23.25 9.53 10.10 7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.54 0.68 0.44 0.50 0.62 -10.43%

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