[BDB] QoQ TTM 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- 157.53%
YoY- 96.03%
Quarter Report
Bdb
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 142,342 129,276 111,059 96,736 88,967 80,534 91,768 33.96%
PBT 24,204 22,170 19,870 16,539 9,029 7,334 8,304 103.91%
Tax -8,609 -8,745 -8,196 -6,673 -5,060 -4,239 -4,322 58.24%
NP 15,595 13,425 11,674 9,866 3,969 3,095 3,982 148.25%
-
NP to SH 15,595 13,425 11,674 9,866 3,831 2,957 3,844 154.15%
-
Tax Rate 35.57% 39.45% 41.25% 40.35% 56.04% 57.80% 52.05% -
Total Cost 126,747 115,851 99,385 86,870 84,998 77,439 87,786 27.71%
-
Net Worth 127,190 101,805 101,784 101,890 101,804 109,898 108,177 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 2,547 2,547 2,547 2,546 2,546 2,546 0.02%
Div Payout % 16.33% 18.97% 21.82% 25.82% 66.47% 86.12% 66.25% -
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 127,190 101,805 101,784 101,890 101,804 109,898 108,177 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 10.96% 10.38% 10.51% 10.20% 4.46% 3.84% 4.34% -
ROE 12.26% 13.19% 11.47% 9.68% 3.76% 2.69% 3.55% -
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 232.78 253.97 218.22 189.88 174.78 157.55 180.69 18.37%
EPS 25.50 26.37 22.94 19.37 7.53 5.78 7.57 124.54%
DPS 4.17 5.00 5.00 5.00 5.00 5.00 5.00 -11.38%
NAPS 2.08 2.00 2.00 2.00 2.00 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 46.85 42.55 36.55 31.84 29.28 26.50 30.20 33.97%
EPS 5.13 4.42 3.84 3.25 1.26 0.97 1.27 153.41%
DPS 0.84 0.84 0.84 0.84 0.84 0.84 0.84 0.00%
NAPS 0.4186 0.335 0.335 0.3353 0.335 0.3617 0.356 11.39%
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 0.49 0.51 0.55 0.63 0.53 0.69 0.61 -13.57%
P/EPS 4.51 4.93 5.23 6.20 12.22 18.67 14.67 -54.41%
EY 22.18 20.29 19.12 16.14 8.18 5.36 6.82 119.35%
DY 3.62 3.85 4.17 4.17 5.43 4.63 4.50 -13.49%
P/NAPS 0.55 0.65 0.60 0.60 0.46 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 0.39 0.51 0.64 0.67 0.62 0.70 0.64 -28.10%
P/EPS 3.57 4.89 6.10 6.61 14.48 19.01 15.19 -61.88%
EY 28.03 20.44 16.38 15.13 6.90 5.26 6.58 162.55%
DY 4.58 3.88 3.57 3.91 4.59 4.55 4.35 3.49%
P/NAPS 0.44 0.65 0.70 0.64 0.55 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