[BDB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 18.33%
YoY- 203.69%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 156,234 142,342 129,276 111,059 96,736 88,967 80,534 55.36%
PBT 20,870 24,204 22,170 19,870 16,539 9,029 7,334 100.42%
Tax -7,183 -8,609 -8,745 -8,196 -6,673 -5,060 -4,239 41.99%
NP 13,687 15,595 13,425 11,674 9,866 3,969 3,095 168.69%
-
NP to SH 13,687 15,595 13,425 11,674 9,866 3,831 2,957 176.96%
-
Tax Rate 34.42% 35.57% 39.45% 41.25% 40.35% 56.04% 57.80% -
Total Cost 142,547 126,747 115,851 99,385 86,870 84,998 77,439 50.03%
-
Net Worth 127,034 127,190 101,805 101,784 101,890 101,804 109,898 10.11%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 2,547 2,547 2,547 2,547 2,546 2,546 -
Div Payout % - 16.33% 18.97% 21.82% 25.82% 66.47% 86.12% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 127,034 127,190 101,805 101,784 101,890 101,804 109,898 10.11%
NOSH 63,517 61,149 50,902 50,892 50,945 50,902 51,115 15.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.76% 10.96% 10.38% 10.51% 10.20% 4.46% 3.84% -
ROE 10.77% 12.26% 13.19% 11.47% 9.68% 3.76% 2.69% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 245.97 232.78 253.97 218.22 189.88 174.78 157.55 34.46%
EPS 21.55 25.50 26.37 22.94 19.37 7.53 5.78 139.86%
DPS 0.00 4.17 5.00 5.00 5.00 5.00 5.00 -
NAPS 2.00 2.08 2.00 2.00 2.00 2.00 2.15 -4.69%
Adjusted Per Share Value based on latest NOSH - 50,892
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 50.46 45.97 41.75 35.87 31.24 28.73 26.01 55.36%
EPS 4.42 5.04 4.34 3.77 3.19 1.24 0.96 175.98%
DPS 0.00 0.82 0.82 0.82 0.82 0.82 0.82 -
NAPS 0.4103 0.4108 0.3288 0.3287 0.3291 0.3288 0.355 10.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.98 1.15 1.30 1.20 1.20 0.92 1.08 -
P/RPS 0.40 0.49 0.51 0.55 0.63 0.53 0.69 -30.40%
P/EPS 4.55 4.51 4.93 5.23 6.20 12.22 18.67 -60.88%
EY 21.99 22.18 20.29 19.12 16.14 8.18 5.36 155.61%
DY 0.00 3.62 3.85 4.17 4.17 5.43 4.63 -
P/NAPS 0.49 0.55 0.65 0.60 0.60 0.46 0.50 -1.33%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 25/11/02 27/08/02 21/05/02 07/02/02 28/11/01 23/08/01 -
Price 0.83 0.91 1.29 1.40 1.28 1.09 1.10 -
P/RPS 0.34 0.39 0.51 0.64 0.67 0.62 0.70 -38.12%
P/EPS 3.85 3.57 4.89 6.10 6.61 14.48 19.01 -65.41%
EY 25.96 28.03 20.44 16.38 15.13 6.90 5.26 189.03%
DY 0.00 4.58 3.88 3.57 3.91 4.59 4.55 -
P/NAPS 0.42 0.44 0.65 0.70 0.64 0.55 0.51 -12.10%

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