[BDB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -21.48%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 151,360 141,100 177,956 128,368 156,024 119,496 62,204 15.96%
PBT 8,284 14,620 18,660 15,744 23,540 18,584 5,260 7.86%
Tax -2,028 -3,028 -7,692 -5,328 -9,088 -8,772 -2,680 -4.53%
NP 6,256 11,592 10,968 10,416 14,452 9,812 2,580 15.90%
-
NP to SH 6,260 11,592 10,968 10,416 14,452 9,812 2,580 15.91%
-
Tax Rate 24.48% 20.71% 41.22% 33.84% 38.61% 47.20% 50.95% -
Total Cost 145,104 129,508 166,988 117,952 141,572 109,684 59,624 15.97%
-
Net Worth 167,511 165,976 158,192 145,384 132,660 120,105 108,177 7.55%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 18,455 10,312 - - - -
Div Payout % - - 168.27% 99.01% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 167,511 165,976 158,192 145,384 132,660 120,105 108,177 7.55%
NOSH 65,949 65,863 65,913 64,615 61,133 50,892 50,787 4.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.13% 8.22% 6.16% 8.11% 9.26% 8.21% 4.15% -
ROE 3.74% 6.98% 6.93% 7.16% 10.89% 8.17% 2.38% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 229.51 214.23 269.98 198.66 255.22 234.80 122.48 11.02%
EPS 9.48 17.60 16.64 16.12 23.64 19.28 5.08 10.95%
DPS 0.00 0.00 28.00 15.96 0.00 0.00 0.00 -
NAPS 2.54 2.52 2.40 2.25 2.17 2.36 2.13 2.97%
Adjusted Per Share Value based on latest NOSH - 64,615
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 48.89 45.57 57.48 41.46 50.39 38.59 20.09 15.96%
EPS 2.02 3.74 3.54 3.36 4.67 3.17 0.83 15.97%
DPS 0.00 0.00 5.96 3.33 0.00 0.00 0.00 -
NAPS 0.541 0.5361 0.5109 0.4696 0.4285 0.3879 0.3494 7.55%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.00 0.82 1.12 1.48 0.99 1.20 1.11 -
P/RPS 0.44 0.38 0.41 0.74 0.39 0.51 0.91 -11.40%
P/EPS 10.54 4.66 6.73 9.18 4.19 6.22 21.85 -11.43%
EY 9.49 21.46 14.86 10.89 23.88 16.07 4.58 12.90%
DY 0.00 0.00 25.00 10.78 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.47 0.66 0.46 0.51 0.52 -4.67%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 30/05/06 26/05/05 25/05/04 29/05/03 21/05/02 24/07/01 -
Price 0.98 0.83 1.02 1.24 1.00 1.40 1.15 -
P/RPS 0.43 0.39 0.38 0.62 0.39 0.60 0.94 -12.21%
P/EPS 10.32 4.72 6.13 7.69 4.23 7.26 22.64 -12.26%
EY 9.69 21.20 16.31 13.00 23.64 13.77 4.42 13.97%
DY 0.00 0.00 27.45 12.87 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.42 0.55 0.46 0.59 0.54 -5.27%

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