[BDB] QoQ TTM Result on 31-Dec-2000 [#4]

Stock

[BDB] BINA DARULAMAN BHD

Announcement Date

27-Feb-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Dec-2000 [#4]

Profit Trend

QoQ- -26.45%

YoY- -38.48%

Quarter Report

BDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
TTM Result
Revenue	88,967	80,534	91,768	97,387	92,436	88,749	85,887	2.37%
YoY %	10.47%	-12.24%	-5.77%	5.36%	4.15%	3.33%	-	-
Horiz. %	103.59%	93.77%	106.85%	113.39%	107.63%	103.33%	100.00%	-
PBT	9,029	7,334	8,304	10,000	10,298	12,985	12,557	-19.72%
YoY %	23.11%	-11.68%	-16.96%	-2.89%	-20.69%	3.41%	-	-
Horiz. %	71.90%	58.41%	66.13%	79.64%	82.01%	103.41%	100.00%	-
Tax	-5,060	-4,239	-4,322	-4,829	-3,455	-3,440	-2,542	58.17%
YoY %	-19.37%	1.92%	10.50%	-39.77%	-0.44%	-35.33%	-	-
Horiz. %	199.06%	166.76%	170.02%	189.97%	135.92%	135.33%	100.00%	-
NP	3,969	3,095	3,982	5,171	6,843	9,545	10,015	-46.01%
YoY %	28.24%	-22.28%	-22.99%	-24.43%	-28.31%	-4.69%	-	-
Horiz. %	39.63%	30.90%	39.76%	51.63%	68.33%	95.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,831	2,957	3,844	5,033	6,843	9,545	10,015	-47.27%
YoY %	29.56%	-23.07%	-23.62%	-26.45%	-28.31%	-4.69%	-	-
Horiz. %	38.25%	29.53%	38.38%	50.25%	68.33%	95.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.04%	57.80%	52.05%	48.29%	33.55%	26.49%	20.24%	-
YoY %	-3.04%	11.05%	7.79%	43.93%	26.65%	30.88%	-	-
Horiz. %	276.88%	285.57%	257.16%	238.59%	165.76%	130.88%	100.00%	-
Total Cost	84,998	77,439	87,786	92,216	85,593	79,204	75,872	7.85%
YoY %	9.76%	-11.79%	-4.80%	7.74%	8.07%	4.39%	-	-
Horiz. %	112.03%	102.07%	115.70%	121.54%	112.81%	104.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,804	109,898	108,177	107,462	110,087	109,510	108,002	-3.85%
YoY %	-7.37%	1.59%	0.67%	-2.38%	0.53%	1.40%	-	-
Horiz. %	94.26%	101.76%	100.16%	99.50%	101.93%	101.40%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Dividend
Div	2,546	2,546	2,546	2,546	2,331	2,331	2,331	6.05%
YoY %	0.00%	0.00%	0.00%	9.22%	0.00%	0.00%	-	-
Horiz. %	109.22%	109.22%	109.22%	109.22%	100.00%	100.00%	100.00%	-
Div Payout %	66.47%	86.12%	66.25%	50.60%	34.07%	24.43%	23.28%	-
YoY %	-22.82%	29.99%	30.93%	48.52%	39.46%	4.94%	-	-
Horiz. %	285.52%	369.93%	284.58%	217.35%	146.35%	104.94%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Equity
Net Worth	101,804	109,898	108,177	107,462	110,087	109,510	108,002	-3.85%
YoY %	-7.37%	1.59%	0.67%	-2.38%	0.53%	1.40%	-	-
Horiz. %	94.26%	101.76%	100.16%	99.50%	101.93%	101.40%	100.00%	-
NOSH	50,902	51,115	50,787	50,930	50,966	50,935	50,944	-0.05%
YoY %	-0.42%	0.65%	-0.28%	-0.07%	0.06%	-0.02%	-	-
Horiz. %	99.92%	100.34%	99.69%	99.97%	100.04%	99.98%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Ratio Analysis
NP Margin	4.46%	3.84%	4.34%	5.31%	7.40%	10.76%	11.66%	-
YoY %	16.15%	-11.52%	-18.27%	-28.24%	-31.23%	-7.72%	-	-
Horiz. %	38.25%	32.93%	37.22%	45.54%	63.46%	92.28%	100.00%	-
ROE	3.76%	2.69%	3.55%	4.68%	6.22%	8.72%	9.27%	-
YoY %	39.78%	-24.23%	-24.15%	-24.76%	-28.67%	-5.93%	-	-
Horiz. %	40.56%	29.02%	38.30%	50.49%	67.10%	94.07%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Per Share
RPS	174.78	157.55	180.69	191.22	181.37	174.24	168.59	2.43%
YoY %	10.94%	-12.81%	-5.51%	5.43%	4.09%	3.35%	-	-
Horiz. %	103.67%	93.45%	107.18%	113.42%	107.58%	103.35%	100.00%	-
EPS	7.53	5.78	7.57	9.88	13.43	18.74	19.66	-47.22%
YoY %	30.28%	-23.65%	-23.38%	-26.43%	-28.34%	-4.68%	-	-
Horiz. %	38.30%	29.40%	38.50%	50.25%	68.31%	95.32%	100.00%	-
DPS	5.00	5.00	5.00	5.00	4.57	4.58	4.58	6.01%
YoY %	0.00%	0.00%	0.00%	9.41%	-0.22%	0.00%	-	-
Horiz. %	109.17%	109.17%	109.17%	109.17%	99.78%	100.00%	100.00%	-
NAPS	2.00	2.15	2.13	2.11	2.16	2.15	2.12	-3.80%
YoY %	-6.98%	0.94%	0.95%	-2.31%	0.47%	1.42%	-	-
Horiz. %	94.34%	101.42%	100.47%	99.53%	101.89%	101.42%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 50,930
RPS	29.28	26.50	30.20	32.05	30.42	29.21	28.27	2.36%
YoY %	10.49%	-12.25%	-5.77%	5.36%	4.14%	3.33%	-	-
Horiz. %	103.57%	93.74%	106.83%	113.37%	107.61%	103.33%	100.00%	-
EPS	1.26	0.97	1.27	1.66	2.25	3.14	3.30	-47.33%
YoY %	29.90%	-23.62%	-23.49%	-26.22%	-28.34%	-4.85%	-	-
Horiz. %	38.18%	29.39%	38.48%	50.30%	68.18%	95.15%	100.00%	-
DPS	0.84	0.84	0.84	0.84	0.77	0.77	0.77	5.96%
YoY %	0.00%	0.00%	0.00%	9.09%	0.00%	0.00%	-	-
Horiz. %	109.09%	109.09%	109.09%	109.09%	100.00%	100.00%	100.00%	-
NAPS	0.335	0.3617	0.356	0.3537	0.3623	0.3604	0.3554	-3.86%
YoY %	-7.38%	1.60%	0.65%	-2.37%	0.53%	1.41%	-	-
Horiz. %	94.26%	101.77%	100.17%	99.52%	101.94%	101.41%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	31/03/00	-
Price	0.92	1.08	1.11	1.41	1.48	1.93	2.45	-
P/RPS	0.53	0.69	0.61	0.74	0.82	1.11	1.45	-48.84%
YoY %	-23.19%	13.11%	-17.57%	-9.76%	-26.13%	-23.45%	-	-
Horiz. %	36.55%	47.59%	42.07%	51.03%	56.55%	76.55%	100.00%	-
P/EPS	12.22	18.67	14.67	14.27	11.02	10.30	12.46	-1.28%
YoY %	-34.55%	27.27%	2.80%	29.49%	6.99%	-17.34%	-	-
Horiz. %	98.07%	149.84%	117.74%	114.53%	88.44%	82.66%	100.00%	-
EY	8.18	5.36	6.82	7.01	9.07	9.71	8.02	1.32%
YoY %	52.61%	-21.41%	-2.71%	-22.71%	-6.59%	21.07%	-	-
Horiz. %	102.00%	66.83%	85.04%	87.41%	113.09%	121.07%	100.00%	-
DY	5.43	4.63	4.50	3.55	3.09	2.37	1.87	103.40%
YoY %	17.28%	2.89%	26.76%	14.89%	30.38%	26.74%	-	-
Horiz. %	290.37%	247.59%	240.64%	189.84%	165.24%	126.74%	100.00%	-
P/NAPS	0.46	0.50	0.52	0.67	0.69	0.90	1.16	-45.99%
YoY %	-8.00%	-3.85%	-22.39%	-2.90%	-23.33%	-22.41%	-	-
Horiz. %	39.66%	43.10%	44.83%	57.76%	59.48%	77.59%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	28/11/01	23/08/01	24/07/01	27/02/01	30/11/00	10/08/00	-	-
Price	1.09	1.10	1.15	1.48	1.34	1.92	0.00	-
P/RPS	0.62	0.70	0.64	0.77	0.74	1.10	0.00	-
YoY %	-11.43%	9.38%	-16.88%	4.05%	-32.73%	0.00%	-	-
Horiz. %	56.36%	63.64%	58.18%	70.00%	67.27%	100.00%	-	-
P/EPS	14.48	19.01	15.19	14.98	9.98	10.25	0.00	-
YoY %	-23.83%	25.15%	1.40%	50.10%	-2.63%	0.00%	-	-
Horiz. %	141.27%	185.46%	148.20%	146.15%	97.37%	100.00%	-	-
EY	6.90	5.26	6.58	6.68	10.02	9.76	0.00	-
YoY %	31.18%	-20.06%	-1.50%	-33.33%	2.66%	0.00%	-	-
Horiz. %	70.70%	53.89%	67.42%	68.44%	102.66%	100.00%	-	-
DY	4.59	4.55	4.35	3.38	3.41	2.38	0.00	-
YoY %	0.88%	4.60%	28.70%	-0.88%	43.28%	0.00%	-	-
Horiz. %	192.86%	191.18%	182.77%	142.02%	143.28%	100.00%	-	-
P/NAPS	0.55	0.51	0.54	0.70	0.62	0.89	0.00	-
YoY %	7.84%	-5.56%	-22.86%	12.90%	-30.34%	0.00%	-	-
Horiz. %	61.80%	57.30%	60.67%	78.65%	69.66%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos