[BDB] YoY TTM Result on 30-Jun-2000 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
10-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- -4.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 179,571 129,276 80,534 88,749 26.48%
PBT 24,362 22,170 7,334 12,985 23.33%
Tax -8,367 -8,745 -4,239 -3,440 34.48%
NP 15,995 13,425 3,095 9,545 18.77%
-
NP to SH 15,995 13,425 2,957 9,545 18.77%
-
Tax Rate 34.34% 39.45% 57.80% 26.49% -
Total Cost 163,576 115,851 77,439 79,204 27.34%
-
Net Worth 136,848 101,805 109,898 109,510 7.71%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,135 2,547 2,546 2,331 21.05%
Div Payout % 25.86% 18.97% 86.12% 24.43% -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 136,848 101,805 109,898 109,510 7.71%
NOSH 61,093 50,902 51,115 50,935 6.24%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.91% 10.38% 3.84% 10.76% -
ROE 11.69% 13.19% 2.69% 8.72% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 293.93 253.97 157.55 174.24 19.04%
EPS 26.18 26.37 5.78 18.74 11.78%
DPS 6.77 5.00 5.00 4.58 13.91%
NAPS 2.24 2.00 2.15 2.15 1.37%
Adjusted Per Share Value based on latest NOSH - 50,935
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 58.00 41.75 26.01 28.66 26.48%
EPS 5.17 4.34 0.96 3.08 18.84%
DPS 1.34 0.82 0.82 0.75 21.34%
NAPS 0.442 0.3288 0.355 0.3537 7.71%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.08 1.30 1.08 1.93 -
P/RPS 0.37 0.51 0.69 1.11 -30.66%
P/EPS 4.13 4.93 18.67 10.30 -26.25%
EY 24.24 20.29 5.36 9.71 35.65%
DY 6.27 3.85 4.63 2.37 38.30%
P/NAPS 0.48 0.65 0.50 0.90 -18.90%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/03 27/08/02 23/08/01 10/08/00 -
Price 1.37 1.29 1.10 1.92 -
P/RPS 0.47 0.51 0.70 1.10 -24.68%
P/EPS 5.23 4.89 19.01 10.25 -20.09%
EY 19.11 20.44 5.26 9.76 25.10%
DY 4.94 3.88 4.55 2.38 27.56%
P/NAPS 0.61 0.65 0.51 0.89 -11.83%

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