[BDB] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 21.68%
YoY- 280.31%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 156,233 142,065 126,534 119,496 96,735 81,258 60,552 87.79%
PBT 20,723 20,104 18,798 18,584 16,124 9,885 7,534 95.95%
Tax -7,184 -7,176 -7,916 -8,772 -8,060 -4,593 -3,770 53.52%
NP 13,539 12,928 10,882 9,812 8,064 5,292 3,764 134.21%
-
NP to SH 13,539 12,928 10,882 9,812 8,064 5,292 3,764 134.21%
-
Tax Rate 34.67% 35.69% 42.11% 47.20% 49.99% 46.46% 50.04% -
Total Cost 142,694 129,137 115,652 109,684 88,671 75,966 56,788 84.51%
-
Net Worth 123,398 127,093 124,816 120,105 116,072 112,089 109,359 8.36%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 2,545 - - -
Div Payout % - - - - 31.57% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 123,398 127,093 124,816 120,105 116,072 112,089 109,359 8.36%
NOSH 61,699 61,102 50,945 50,892 50,909 50,949 50,864 13.69%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.67% 9.10% 8.60% 8.21% 8.34% 6.51% 6.22% -
ROE 10.97% 10.17% 8.72% 8.17% 6.95% 4.72% 3.44% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 253.22 232.50 248.37 234.80 190.02 159.49 119.04 65.17%
EPS 22.20 21.16 21.36 19.28 15.84 10.39 7.40 107.59%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.08 2.45 2.36 2.28 2.20 2.15 -4.69%
Adjusted Per Share Value based on latest NOSH - 50,892
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 51.42 46.75 41.64 39.33 31.84 26.74 19.93 87.78%
EPS 4.46 4.25 3.58 3.23 2.65 1.74 1.24 134.20%
DPS 0.00 0.00 0.00 0.00 0.84 0.00 0.00 -
NAPS 0.4061 0.4183 0.4108 0.3953 0.382 0.3689 0.3599 8.36%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.98 1.15 1.30 1.20 1.20 0.92 1.08 -
P/RPS 0.39 0.49 0.52 0.51 0.63 0.58 0.91 -43.06%
P/EPS 4.47 5.44 6.09 6.22 7.58 8.86 14.59 -54.45%
EY 22.39 18.40 16.43 16.07 13.20 11.29 6.85 119.77%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.49 0.55 0.53 0.51 0.53 0.42 0.50 -1.33%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 25/11/02 27/08/02 21/05/02 07/02/02 28/11/01 23/08/01 -
Price 0.83 0.91 1.29 1.40 1.28 1.09 1.10 -
P/RPS 0.33 0.39 0.52 0.60 0.67 0.68 0.92 -49.42%
P/EPS 3.78 4.30 6.04 7.26 8.08 10.49 14.86 -59.75%
EY 26.44 23.25 16.56 13.77 12.38 9.53 6.73 148.36%
DY 0.00 0.00 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 0.42 0.44 0.53 0.59 0.56 0.50 0.51 -12.10%

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