[BDB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -69.73%
YoY- -67.86%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 32,697 53,394 44,379 42,618 49,684 35,792 28,023 2.60%
PBT -716 1,277 4,991 2,141 5,791 8,710 1,615 -
Tax 200 -581 -1,149 -859 -1,802 -4,614 -1,615 -
NP -516 696 3,842 1,282 3,989 4,096 0 -
-
NP to SH -507 696 3,842 1,282 3,989 4,096 -138 24.20%
-
Tax Rate - 45.50% 23.02% 40.12% 31.12% 52.97% 100.00% -
Total Cost 33,213 52,698 40,537 41,336 45,695 31,696 28,023 2.87%
-
Net Worth 165,709 161,138 150,650 122,722 127,034 116,155 107,462 7.48%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 3,261 - 4,295 - 2,547 2,546 -
Div Payout % - 468.66% - 335.05% - 62.19% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 165,709 161,138 150,650 122,722 127,034 116,155 107,462 7.48%
NOSH 65,757 65,238 63,834 61,361 63,517 50,945 50,930 4.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.58% 1.30% 8.66% 3.01% 8.03% 11.44% 0.00% -
ROE -0.31% 0.43% 2.55% 1.04% 3.14% 3.53% -0.13% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 49.72 81.84 69.52 69.45 78.22 70.26 55.02 -1.67%
EPS -1.98 0.21 6.02 2.05 6.53 8.04 -0.27 39.36%
DPS 0.00 5.00 0.00 7.00 0.00 5.00 5.00 -
NAPS 2.52 2.47 2.36 2.00 2.00 2.28 2.11 3.00%
Adjusted Per Share Value based on latest NOSH - 61,361
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.76 17.57 14.61 14.03 16.35 11.78 9.22 2.60%
EPS -0.17 0.23 1.26 0.42 1.31 1.35 -0.05 22.61%
DPS 0.00 1.07 0.00 1.41 0.00 0.84 0.84 -
NAPS 0.5454 0.5303 0.4958 0.4039 0.4181 0.3823 0.3537 7.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.90 0.84 1.31 1.43 0.98 1.20 1.41 -
P/RPS 1.81 1.03 1.88 2.06 1.25 1.71 2.56 -5.61%
P/EPS -116.73 78.74 21.77 68.45 15.60 14.93 -520.37 -22.04%
EY -0.86 1.27 4.59 1.46 6.41 6.70 -0.19 28.59%
DY 0.00 5.95 0.00 4.90 0.00 4.17 3.55 -
P/NAPS 0.36 0.34 0.56 0.72 0.49 0.53 0.67 -9.83%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 22/02/06 22/02/05 24/02/04 26/02/03 07/02/02 27/02/01 -
Price 1.04 0.86 1.25 1.54 0.83 1.28 1.48 -
P/RPS 2.09 1.05 1.80 2.22 1.06 1.82 2.69 -4.11%
P/EPS -134.89 80.61 20.77 73.71 13.22 15.92 -546.21 -20.78%
EY -0.74 1.24 4.81 1.36 7.57 6.28 -0.18 26.55%
DY 0.00 5.81 0.00 4.55 0.00 3.91 3.38 -
P/NAPS 0.41 0.35 0.53 0.77 0.42 0.56 0.70 -8.52%

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