[BDB] YoY Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
24-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -48.74%
YoY- -64.83%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 128,368 156,024 119,496 62,204 84,680 0 -100.00%
PBT 15,744 23,540 18,584 5,260 12,044 0 -100.00%
Tax -5,328 -9,088 -8,772 -2,680 -4,708 0 -100.00%
NP 10,416 14,452 9,812 2,580 7,336 0 -100.00%
-
NP to SH 10,416 14,452 9,812 2,580 7,336 0 -100.00%
-
Tax Rate 33.84% 38.61% 47.20% 50.95% 39.09% - -
Total Cost 117,952 141,572 109,684 59,624 77,344 0 -100.00%
-
Net Worth 145,384 132,660 120,105 108,177 108,002 0 -100.00%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 10,312 - - - - - -100.00%
Div Payout % 99.01% - - - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 145,384 132,660 120,105 108,177 108,002 0 -100.00%
NOSH 64,615 61,133 50,892 50,787 50,944 43,641 -0.41%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 8.11% 9.26% 8.21% 4.15% 8.66% 0.00% -
ROE 7.16% 10.89% 8.17% 2.38% 6.79% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 198.66 255.22 234.80 122.48 166.22 0.00 -100.00%
EPS 16.12 23.64 19.28 5.08 14.40 0.00 -100.00%
DPS 15.96 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.25 2.17 2.36 2.13 2.12 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 50,787
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 42.25 51.35 39.33 20.47 27.87 0.00 -100.00%
EPS 3.43 4.76 3.23 0.85 2.41 0.00 -100.00%
DPS 3.39 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.4785 0.4366 0.3953 0.356 0.3554 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.48 0.99 1.20 1.11 2.45 0.00 -
P/RPS 0.74 0.39 0.51 0.91 1.47 0.00 -100.00%
P/EPS 9.18 4.19 6.22 21.85 17.01 0.00 -100.00%
EY 10.89 23.88 16.07 4.58 5.88 0.00 -100.00%
DY 10.78 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.66 0.46 0.51 0.52 1.16 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 25/05/04 29/05/03 21/05/02 24/07/01 25/05/00 - -
Price 1.24 1.00 1.40 1.15 2.22 0.00 -
P/RPS 0.62 0.39 0.60 0.94 1.34 0.00 -100.00%
P/EPS 7.69 4.23 7.26 22.64 15.42 0.00 -100.00%
EY 13.00 23.64 13.77 4.42 6.49 0.00 -100.00%
DY 12.87 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.55 0.46 0.59 0.54 1.05 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