[BDB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 15.0%
YoY- 354.01%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 165,366 156,234 142,342 129,276 111,059 96,736 88,967 51.23%
PBT 22,109 20,870 24,204 22,170 19,870 16,539 9,029 81.77%
Tax -7,262 -7,183 -8,609 -8,745 -8,196 -6,673 -5,060 27.26%
NP 14,847 13,687 15,595 13,425 11,674 9,866 3,969 141.16%
-
NP to SH 14,847 13,687 15,595 13,425 11,674 9,866 3,831 146.93%
-
Tax Rate 32.85% 34.42% 35.57% 39.45% 41.25% 40.35% 56.04% -
Total Cost 150,519 142,547 126,747 115,851 99,385 86,870 84,998 46.42%
-
Net Worth 132,660 127,034 127,190 101,805 101,784 101,890 101,804 19.32%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 2,547 2,547 2,547 2,547 2,546 -
Div Payout % - - 16.33% 18.97% 21.82% 25.82% 66.47% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 132,660 127,034 127,190 101,805 101,784 101,890 101,804 19.32%
NOSH 61,133 63,517 61,149 50,902 50,892 50,945 50,902 12.99%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.98% 8.76% 10.96% 10.38% 10.51% 10.20% 4.46% -
ROE 11.19% 10.77% 12.26% 13.19% 11.47% 9.68% 3.76% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 270.50 245.97 232.78 253.97 218.22 189.88 174.78 33.83%
EPS 24.29 21.55 25.50 26.37 22.94 19.37 7.53 118.47%
DPS 0.00 0.00 4.17 5.00 5.00 5.00 5.00 -
NAPS 2.17 2.00 2.08 2.00 2.00 2.00 2.00 5.59%
Adjusted Per Share Value based on latest NOSH - 50,902
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 53.41 50.46 45.97 41.75 35.87 31.24 28.73 51.24%
EPS 4.80 4.42 5.04 4.34 3.77 3.19 1.24 146.73%
DPS 0.00 0.00 0.82 0.82 0.82 0.82 0.82 -
NAPS 0.4285 0.4103 0.4108 0.3288 0.3287 0.3291 0.3288 19.32%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.99 0.98 1.15 1.30 1.20 1.20 0.92 -
P/RPS 0.37 0.40 0.49 0.51 0.55 0.63 0.53 -21.32%
P/EPS 4.08 4.55 4.51 4.93 5.23 6.20 12.22 -51.90%
EY 24.53 21.99 22.18 20.29 19.12 16.14 8.18 108.09%
DY 0.00 0.00 3.62 3.85 4.17 4.17 5.43 -
P/NAPS 0.46 0.49 0.55 0.65 0.60 0.60 0.46 0.00%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 25/11/02 27/08/02 21/05/02 07/02/02 28/11/01 -
Price 1.00 0.83 0.91 1.29 1.40 1.28 1.09 -
P/RPS 0.37 0.34 0.39 0.51 0.64 0.67 0.62 -29.13%
P/EPS 4.12 3.85 3.57 4.89 6.10 6.61 14.48 -56.77%
EY 24.29 25.96 28.03 20.44 16.38 15.13 6.90 131.58%
DY 0.00 0.00 4.58 3.88 3.57 3.91 4.59 -
P/NAPS 0.46 0.42 0.44 0.65 0.70 0.64 0.55 -11.24%

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