[BDB] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -10.79%
YoY- -43.83%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 52,796 37,891 46,610 37,047 47,598 33,393 15,176 23.08%
PBT 5,624 3,736 5,888 3,614 7,005 4,752 2,452 14.83%
Tax -1,809 -789 -1,785 -1,291 -2,869 -1,764 -1,215 6.85%
NP 3,815 2,947 4,103 2,323 4,136 2,988 1,237 20.63%
-
NP to SH 3,811 2,948 4,103 2,323 4,136 2,988 1,237 20.61%
-
Tax Rate 32.17% 21.12% 30.32% 35.72% 40.96% 37.12% 49.55% -
Total Cost 48,981 34,944 42,507 34,724 43,462 30,405 13,939 23.28%
-
Net Worth 179,341 177,407 162,012 145,907 136,848 124,712 109,898 8.50%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 2,310 - - - -
Div Payout % - - - 99.45% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 179,341 177,407 162,012 145,907 136,848 124,712 109,898 8.50%
NOSH 65,934 65,950 65,858 63,994 61,093 50,902 51,115 4.33%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.23% 7.78% 8.80% 6.27% 8.69% 8.95% 8.15% -
ROE 2.13% 1.66% 2.53% 1.59% 3.02% 2.40% 1.13% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 80.07 57.45 70.77 57.89 77.91 65.60 29.69 17.97%
EPS 5.78 4.47 6.23 3.63 6.77 5.87 2.42 15.60%
DPS 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
NAPS 2.72 2.69 2.46 2.28 2.24 2.45 2.15 3.99%
Adjusted Per Share Value based on latest NOSH - 63,994
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 17.05 12.24 15.05 11.97 15.37 10.79 4.90 23.08%
EPS 1.23 0.95 1.33 0.75 1.34 0.97 0.40 20.57%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.5792 0.573 0.5233 0.4713 0.442 0.4028 0.355 8.49%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.00 0.86 1.16 1.23 1.08 1.30 1.08 -
P/RPS 1.25 1.50 1.64 2.12 1.39 1.98 3.64 -16.31%
P/EPS 17.30 19.24 18.62 33.88 15.95 22.15 44.63 -14.60%
EY 5.78 5.20 5.37 2.95 6.27 4.52 2.24 17.10%
DY 0.00 0.00 0.00 2.93 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.47 0.54 0.48 0.53 0.50 -4.89%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 30/08/06 10/08/05 24/08/04 26/08/03 27/08/02 23/08/01 -
Price 1.18 0.86 1.12 1.19 1.37 1.29 1.10 -
P/RPS 1.47 1.50 1.58 2.06 1.76 1.97 3.71 -14.29%
P/EPS 20.42 19.24 17.98 32.78 20.24 21.98 45.45 -12.47%
EY 4.90 5.20 5.56 3.05 4.94 4.55 2.20 14.27%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.46 0.52 0.61 0.53 0.51 -2.80%

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