[BDB] YoY Cumulative 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- 121.81%
YoY- 189.11%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 91,099 69,139 86,603 63,267 30,276 47,580 36,645 -0.96%
PBT 10,553 7,550 12,890 9,399 3,767 6,433 6,434 -0.52%
Tax -3,708 -2,623 -5,142 -3,958 -1,885 -2,475 -655 -1.82%
NP 6,845 4,927 7,748 5,441 1,882 3,958 5,779 -0.17%
-
NP to SH 6,845 4,927 7,748 5,441 1,882 3,958 5,779 -0.17%
-
Tax Rate 35.14% 34.74% 39.89% 42.11% 50.04% 38.47% 10.18% -
Total Cost 84,254 64,212 78,855 57,826 28,394 43,622 30,866 -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 - 4,888 - - - - - -
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 4.22% 3.33% 5.66% 4.36% 1.72% 3.61% 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 138.28 106.51 141.73 124.19 59.52 93.40 84.21 -0.52%
EPS 10.39 7.59 12.68 10.68 3.70 7.77 13.28 0.26%
DPS 0.00 7.53 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 29.98 22.75 28.50 20.82 9.96 15.66 12.06 -0.96%
EPS 2.25 1.62 2.55 1.79 0.62 1.30 1.90 -0.17%
DPS 0.00 1.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5334 0.4871 0.4505 0.4108 0.3599 0.3604 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 0.84 1.15 0.76 1.05 1.81 2.07 0.00 -100.00%
P/EPS 11.16 16.21 8.52 12.17 29.19 24.84 0.00 -100.00%
EY 8.96 6.17 11.74 8.22 3.43 4.03 0.00 -100.00%
DY 0.00 6.12 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 0.81 1.12 0.97 1.04 1.85 2.06 0.00 -100.00%
P/EPS 10.78 15.68 10.80 12.08 29.73 24.71 0.00 -100.00%
EY 9.28 6.38 9.26 8.28 3.36 4.05 0.00 -100.00%
DY 0.00 6.33 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