[BDB] QoQ 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- 96.26%
YoY- 3068.12%
Quarter Report
Bdb
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 43,283 33,393 29,874 35,792 30,217 15,176 15,551 97.74%
PBT 5,681 4,752 4,646 8,710 3,648 2,452 1,315 165.02%
Tax -1,424 -1,764 -2,193 -4,614 -1,561 -1,215 -670 65.23%
NP 4,257 2,988 2,453 4,096 2,087 1,237 645 251.45%
-
NP to SH 4,257 2,988 2,453 4,096 2,087 1,237 645 251.45%
-
Tax Rate 25.07% 37.12% 47.20% 52.97% 42.79% 49.55% 50.95% -
Total Cost 39,026 30,405 27,421 31,696 28,130 13,939 14,906 89.84%
-
Net Worth 127,190 124,712 120,105 116,155 111,985 109,898 108,177 11.38%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 2,547 - - - -
Div Payout % - - - 62.19% - - - -
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 127,190 124,712 120,105 116,155 111,985 109,898 108,177 11.38%
NOSH 61,149 50,902 50,892 50,945 50,902 51,115 50,787 13.16%
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 9.84% 8.95% 8.21% 11.44% 6.91% 8.15% 4.15% -
ROE 3.35% 2.40% 2.04% 3.53% 1.86% 1.13% 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 70.78 65.60 58.70 70.26 59.36 29.69 30.62 74.73%
EPS 6.96 5.87 4.82 8.04 4.10 2.42 1.27 210.51%
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 13.98 10.79 9.65 11.56 9.76 4.90 5.02 97.81%
EPS 1.37 0.97 0.79 1.32 0.67 0.40 0.21 248.74%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.4108 0.4028 0.3879 0.3752 0.3617 0.355 0.3494 11.38%
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 1.62 1.98 2.04 1.71 1.55 3.64 3.63 -41.57%
P/EPS 16.52 22.15 24.90 14.93 22.44 44.63 87.40 -67.03%
EY 6.05 4.52 4.02 6.70 4.46 2.24 1.14 203.94%
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 1.29 1.97 2.38 1.82 1.84 3.71 3.76 -50.95%
P/EPS 13.07 21.98 29.05 15.92 26.59 45.45 90.55 -72.45%
EY 7.65 4.55 3.44 6.28 3.76 2.20 1.10 263.91%
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