[BDB] YoY Annualized Quarter 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- 10.91%
YoY- 189.11%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 182,198 138,278 173,206 126,534 60,552 95,160 73,290 -0.96%
PBT 21,106 15,100 25,780 18,798 7,534 12,866 12,868 -0.52%
Tax -7,416 -5,246 -10,284 -7,916 -3,770 -4,950 -1,310 -1.82%
NP 13,690 9,854 15,496 10,882 3,764 7,916 11,558 -0.17%
-
NP to SH 13,690 9,854 15,496 10,882 3,764 7,916 11,558 -0.17%
-
Tax Rate 35.14% 34.74% 39.89% 42.11% 50.04% 38.47% 10.18% -
Total Cost 168,508 128,424 157,710 115,652 56,788 87,244 61,732 -1.06%
-
Net Worth 162,066 148,004 136,873 124,816 109,359 109,519 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - 9,776 - - - - - -
Div Payout % - 99.21% - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 162,066 148,004 136,873 124,816 109,359 109,519 0 -100.00%
NOSH 65,880 64,914 61,104 50,945 50,864 50,939 43,516 -0.43%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.51% 7.13% 8.95% 8.60% 6.22% 8.32% 15.77% -
ROE 8.45% 6.66% 11.32% 8.72% 3.44% 7.23% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 276.56 213.02 283.46 248.37 119.04 186.81 168.42 -0.52%
EPS 20.78 15.18 25.36 21.36 7.40 15.54 26.56 0.26%
DPS 0.00 15.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.28 2.24 2.45 2.15 2.15 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 50,902
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 58.85 44.66 55.94 40.87 19.56 30.73 23.67 -0.96%
EPS 4.42 3.18 5.00 3.51 1.22 2.56 3.73 -0.18%
DPS 0.00 3.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5234 0.478 0.4421 0.4031 0.3532 0.3537 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.16 1.23 1.08 1.30 1.08 1.93 0.00 -
P/RPS 0.42 0.58 0.38 0.52 0.91 1.03 0.00 -100.00%
P/EPS 5.58 8.10 4.26 6.09 14.59 12.42 0.00 -100.00%
EY 17.91 12.34 23.48 16.43 6.85 8.05 0.00 -100.00%
DY 0.00 12.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.48 0.53 0.50 0.90 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 10/08/05 24/08/04 26/08/03 27/08/02 23/08/01 10/08/00 - -
Price 1.12 1.19 1.37 1.29 1.10 1.92 0.00 -
P/RPS 0.40 0.56 0.48 0.52 0.92 1.03 0.00 -100.00%
P/EPS 5.39 7.84 5.40 6.04 14.86 12.36 0.00 -100.00%
EY 18.55 12.76 18.51 16.56 6.73 8.09 0.00 -100.00%
DY 0.00 12.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.61 0.53 0.51 0.89 0.00 -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
Post a Comment