[BDB] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -23.07%
YoY- -69.02%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 111,059 96,736 88,967 80,534 91,768 97,387 92,436 13.02%
PBT 19,870 16,539 9,029 7,334 8,304 10,000 10,298 55.04%
Tax -8,196 -6,673 -5,060 -4,239 -4,322 -4,829 -3,455 77.96%
NP 11,674 9,866 3,969 3,095 3,982 5,171 6,843 42.82%
-
NP to SH 11,674 9,866 3,831 2,957 3,844 5,033 6,843 42.82%
-
Tax Rate 41.25% 40.35% 56.04% 57.80% 52.05% 48.29% 33.55% -
Total Cost 99,385 86,870 84,998 77,439 87,786 92,216 85,593 10.48%
-
Net Worth 101,784 101,890 101,804 109,898 108,177 107,462 110,087 -5.09%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 2,547 2,547 2,546 2,546 2,546 2,546 2,331 6.09%
Div Payout % 21.82% 25.82% 66.47% 86.12% 66.25% 50.60% 34.07% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 101,784 101,890 101,804 109,898 108,177 107,462 110,087 -5.09%
NOSH 50,892 50,945 50,902 51,115 50,787 50,930 50,966 -0.09%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 10.51% 10.20% 4.46% 3.84% 4.34% 5.31% 7.40% -
ROE 11.47% 9.68% 3.76% 2.69% 3.55% 4.68% 6.22% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 218.22 189.88 174.78 157.55 180.69 191.22 181.37 13.13%
EPS 22.94 19.37 7.53 5.78 7.57 9.88 13.43 42.93%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 4.57 6.18%
NAPS 2.00 2.00 2.00 2.15 2.13 2.11 2.16 -5.00%
Adjusted Per Share Value based on latest NOSH - 51,115
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 35.87 31.24 28.73 26.01 29.64 31.45 29.86 13.01%
EPS 3.77 3.19 1.24 0.96 1.24 1.63 2.21 42.81%
DPS 0.82 0.82 0.82 0.82 0.82 0.82 0.75 6.13%
NAPS 0.3287 0.3291 0.3288 0.355 0.3494 0.3471 0.3556 -5.11%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.20 1.20 0.92 1.08 1.11 1.41 1.48 -
P/RPS 0.55 0.63 0.53 0.69 0.61 0.74 0.82 -23.39%
P/EPS 5.23 6.20 12.22 18.67 14.67 14.27 11.02 -39.18%
EY 19.12 16.14 8.18 5.36 6.82 7.01 9.07 64.48%
DY 4.17 4.17 5.43 4.63 4.50 3.55 3.09 22.14%
P/NAPS 0.60 0.60 0.46 0.50 0.52 0.67 0.69 -8.90%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 21/05/02 07/02/02 28/11/01 23/08/01 24/07/01 27/02/01 30/11/00 -
Price 1.40 1.28 1.09 1.10 1.15 1.48 1.34 -
P/RPS 0.64 0.67 0.62 0.70 0.64 0.77 0.74 -9.23%
P/EPS 6.10 6.61 14.48 19.01 15.19 14.98 9.98 -27.99%
EY 16.38 15.13 6.90 5.26 6.58 6.68 10.02 38.81%
DY 3.57 3.91 4.59 4.55 4.35 3.38 3.41 3.10%
P/NAPS 0.70 0.64 0.55 0.51 0.54 0.70 0.62 8.43%

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