[BDB] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 67.89%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 187,153 157,404 178,396 156,233 96,735 97,386 80,463 -0.89%
PBT 15,714 17,392 22,577 20,723 16,124 9,999 13,031 -0.19%
Tax -4,861 -4,510 -9,311 -7,184 -8,060 -4,966 -1,633 -1.15%
NP 10,853 12,882 13,266 13,539 8,064 5,033 11,398 0.05%
-
NP to SH 9,984 12,882 13,266 13,539 8,064 5,033 11,398 0.14%
-
Tax Rate 30.93% 25.93% 41.24% 34.67% 49.99% 49.66% 12.53% -
Total Cost 176,300 144,522 165,130 142,694 88,671 92,353 69,065 -0.99%
-
Net Worth 161,477 154,927 138,551 0 116,072 107,498 97,896 -0.53%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,295 4,595 4,291 - 2,545 2,547 - -100.00%
Div Payout % 33.01% 35.67% 32.35% - 31.57% 50.61% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 161,477 154,927 138,551 0 116,072 107,498 97,896 -0.53%
NOSH 65,909 65,647 61,306 61,699 50,909 50,947 46,617 -0.36%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.80% 8.18% 7.44% 8.67% 8.34% 5.17% 14.17% -
ROE 6.18% 8.31% 9.57% 0.00% 6.95% 4.68% 11.64% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 283.96 239.77 290.99 253.22 190.02 191.15 172.60 -0.52%
EPS 15.15 19.62 21.40 22.20 15.84 9.88 24.45 0.51%
DPS 5.00 7.00 7.00 0.00 5.00 5.00 0.00 -100.00%
NAPS 2.45 2.36 2.26 0.00 2.28 2.11 2.10 -0.16%
Adjusted Per Share Value based on latest NOSH - 63,517
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 60.45 50.84 57.62 50.46 31.24 31.45 25.99 -0.89%
EPS 3.22 4.16 4.28 4.37 2.60 1.63 3.68 0.14%
DPS 1.06 1.48 1.39 0.00 0.82 0.82 0.00 -100.00%
NAPS 0.5215 0.5004 0.4475 0.00 0.3749 0.3472 0.3162 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.84 1.31 1.43 0.98 1.20 1.41 0.00 -
P/RPS 0.30 0.55 0.49 0.39 0.63 0.74 0.00 -100.00%
P/EPS 5.55 6.68 6.61 4.47 7.58 14.27 0.00 -100.00%
EY 18.03 14.98 15.13 22.39 13.20 7.01 0.00 -100.00%
DY 5.95 5.34 4.90 0.00 4.17 3.55 0.00 -100.00%
P/NAPS 0.34 0.56 0.63 0.00 0.53 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 22/02/05 24/02/04 26/02/03 07/02/02 27/02/01 29/02/00 -
Price 0.86 1.25 1.54 0.83 1.28 1.48 2.12 -
P/RPS 0.30 0.52 0.53 0.33 0.67 0.77 1.23 1.51%
P/EPS 5.68 6.37 7.12 3.78 8.08 14.98 8.67 0.45%
EY 17.61 15.70 14.05 26.44 12.38 6.67 11.53 -0.44%
DY 5.81 5.60 4.55 0.00 3.91 3.38 0.00 -100.00%
P/NAPS 0.35 0.53 0.68 0.00 0.56 0.70 1.01 1.13%

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