[BDB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 83.46%
YoY- -24.57%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 157,815 106,875 133,759 113,024 135,778 106,549 60,944 17.17%
PBT 13,872 8,618 14,437 12,400 20,436 15,078 7,414 11.00%
Tax -3,037 -1,911 -5,150 -3,361 -8,452 -5,382 -3,445 -2.07%
NP 10,835 6,707 9,287 9,039 11,984 9,696 3,969 18.21%
-
NP to SH 10,828 6,704 9,287 9,039 11,984 9,696 3,969 18.19%
-
Tax Rate 21.89% 22.17% 35.67% 27.10% 41.36% 35.69% 46.47% -
Total Cost 146,980 100,168 124,472 103,985 123,794 96,853 56,975 17.10%
-
Net Worth 181,345 176,663 161,484 150,122 140,145 127,093 112,089 8.34%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 181,345 176,663 161,484 150,122 140,145 127,093 112,089 8.34%
NOSH 65,943 65,919 65,911 65,270 62,286 61,102 50,949 4.39%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.87% 6.28% 6.94% 8.00% 8.83% 9.10% 6.51% -
ROE 5.97% 3.79% 5.75% 6.02% 8.55% 7.63% 3.54% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 239.32 162.13 202.94 173.16 217.99 174.38 119.62 12.24%
EPS 16.42 10.17 14.09 13.85 19.24 15.87 7.79 13.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.68 2.45 2.30 2.25 2.08 2.20 3.78%
Adjusted Per Share Value based on latest NOSH - 64,165
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 50.97 34.52 43.20 36.50 43.85 34.41 19.68 17.17%
EPS 3.50 2.17 3.00 2.92 3.87 3.13 1.28 18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5857 0.5706 0.5216 0.4849 0.4526 0.4105 0.362 8.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.15 0.84 1.02 1.22 1.45 1.15 0.92 -
P/RPS 0.48 0.52 0.50 0.70 0.67 0.66 0.77 -7.57%
P/EPS 7.00 8.26 7.24 8.81 7.54 7.25 11.81 -8.34%
EY 14.28 12.11 13.81 11.35 13.27 13.80 8.47 9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.42 0.53 0.64 0.55 0.42 0.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 30/11/06 28/12/05 25/11/04 18/11/03 25/11/02 28/11/01 -
Price 1.05 0.86 0.80 1.25 1.54 0.91 1.09 -
P/RPS 0.44 0.53 0.39 0.72 0.71 0.52 0.91 -11.40%
P/EPS 6.39 8.46 5.68 9.03 8.00 5.73 13.99 -12.23%
EY 15.64 11.83 17.61 11.08 12.49 17.44 7.15 13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.33 0.54 0.68 0.44 0.50 -4.46%

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