[BDB] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 103.17%
YoY- 60.22%
Quarter Report
Bdb
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 106,549 63,267 29,874 96,735 60,944 30,276 15,551 260.31%
PBT 15,078 9,399 4,646 16,124 7,414 3,767 1,315 407.73%
Tax -5,382 -3,958 -2,193 -8,060 -3,445 -1,885 -670 300.58%
NP 9,696 5,441 2,453 8,064 3,969 1,882 645 508.09%
-
NP to SH 9,696 5,441 2,453 8,064 3,969 1,882 645 508.09%
-
Tax Rate 35.69% 42.11% 47.20% 49.99% 46.47% 50.04% 50.95% -
Total Cost 96,853 57,826 27,421 88,671 56,975 28,394 14,906 247.80%
-
Net Worth 127,093 124,816 120,105 116,072 112,089 109,359 108,177 11.33%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 2,545 - - - -
Div Payout % - - - 31.57% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 127,093 124,816 120,105 116,072 112,089 109,359 108,177 11.33%
NOSH 61,102 50,945 50,892 50,909 50,949 50,864 50,787 13.10%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.10% 8.60% 8.21% 8.34% 6.51% 6.22% 4.15% -
ROE 7.63% 4.36% 2.04% 6.95% 3.54% 1.72% 0.60% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 174.38 124.19 58.70 190.02 119.62 59.52 30.62 218.56%
EPS 15.87 10.68 4.82 15.84 7.79 3.70 1.27 437.66%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.08 2.45 2.36 2.28 2.20 2.15 2.13 -1.56%
Adjusted Per Share Value based on latest NOSH - 50,945
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 34.41 20.43 9.65 31.24 19.68 9.78 5.02 260.42%
EPS 3.13 1.76 0.79 2.60 1.28 0.61 0.21 504.64%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.4105 0.4031 0.3879 0.3749 0.362 0.3532 0.3494 11.33%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.15 1.30 1.20 1.20 0.92 1.08 1.11 -
P/RPS 0.66 1.05 2.04 0.63 0.77 1.81 3.63 -67.87%
P/EPS 7.25 12.17 24.90 7.58 11.81 29.19 87.40 -80.95%
EY 13.80 8.22 4.02 13.20 8.47 3.43 1.14 426.40%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.51 0.53 0.42 0.50 0.52 3.80%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 27/08/02 21/05/02 07/02/02 28/11/01 23/08/01 24/07/01 -
Price 0.91 1.29 1.40 1.28 1.09 1.10 1.15 -
P/RPS 0.52 1.04 2.38 0.67 0.91 1.85 3.76 -73.22%
P/EPS 5.73 12.08 29.05 8.08 13.99 29.73 90.55 -84.09%
EY 17.44 8.28 3.44 12.38 7.15 3.36 1.10 530.04%
DY 0.00 0.00 0.00 3.91 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.59 0.56 0.50 0.51 0.54 -12.75%

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