[BDB] YoY Cumulative 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- 54.67%
YoY- 23.6%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 106,875 133,759 113,024 135,778 106,549 60,944 69,363 7.46%
PBT 8,618 14,437 12,400 20,436 15,078 7,414 8,384 0.45%
Tax -1,911 -5,150 -3,361 -8,452 -5,382 -3,445 -3,213 -8.29%
NP 6,707 9,287 9,039 11,984 9,696 3,969 5,171 4.42%
-
NP to SH 6,704 9,287 9,039 11,984 9,696 3,969 5,171 4.42%
-
Tax Rate 22.17% 35.67% 27.10% 41.36% 35.69% 46.47% 38.32% -
Total Cost 100,168 124,472 103,985 123,794 96,853 56,975 64,192 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 3.79% 5.75% 6.02% 8.55% 7.63% 3.54% 4.70% -
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 162.13 202.94 173.16 217.99 174.38 119.62 136.15 2.95%
EPS 10.17 14.09 13.85 19.24 15.87 7.79 10.15 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 34.52 43.20 36.50 43.85 34.41 19.68 22.40 7.47%
EPS 2.17 3.00 2.92 3.87 3.13 1.28 1.67 4.45%
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 0.52 0.50 0.70 0.67 0.66 0.77 1.09 -11.59%
P/EPS 8.26 7.24 8.81 7.54 7.25 11.81 14.58 -9.03%
EY 12.11 13.81 11.35 13.27 13.80 8.47 6.86 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 0.53 0.39 0.72 0.71 0.52 0.91 0.98 -9.73%
P/EPS 8.46 5.68 9.03 8.00 5.73 13.99 13.20 -7.14%
EY 11.83 17.61 11.08 12.49 17.44 7.15 7.57 7.72%
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