[BDB] YoY TTM Result on 30-Jun-2001 [#2]

Stock

[BDB] BINA DARULAMAN BHD

Announcement Date

23-Aug-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Jun-2001 [#2]

Profit Trend

QoQ- -23.07%

YoY- -69.02%

Quarter Report

BDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	160,932	179,571	129,276	80,534	88,749	16.03%
YoY %	-10.38%	38.91%	60.52%	-9.26%	-	-
Horiz. %	181.33%	202.34%	145.66%	90.74%	100.00%	-
PBT	17,237	24,362	22,170	7,334	12,985	7.33%
YoY %	-29.25%	9.89%	202.29%	-43.52%	-	-
Horiz. %	132.75%	187.62%	170.74%	56.48%	100.00%	-
Tax	-6,793	-8,367	-8,745	-4,239	-3,440	18.52%
YoY %	18.81%	4.32%	-106.30%	-23.23%	-	-
Horiz. %	197.47%	243.23%	254.22%	123.23%	100.00%	-
NP	10,444	15,995	13,425	3,095	9,545	2.27%
YoY %	-34.70%	19.14%	333.76%	-67.57%	-	-
Horiz. %	109.42%	167.57%	140.65%	32.43%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	10,444	15,995	13,425	2,957	9,545	2.27%
YoY %	-34.70%	19.14%	354.01%	-69.02%	-	-
Horiz. %	109.42%	167.57%	140.65%	30.98%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	39.41%	34.34%	39.45%	57.80%	26.49%	-
YoY %	14.76%	-12.95%	-31.75%	118.20%	-	-
Horiz. %	148.77%	129.63%	148.92%	218.20%	100.00%	-
Total Cost	150,488	163,576	115,851	77,439	79,204	17.39%
YoY %	-8.00%	41.20%	49.60%	-2.23%	-	-
Horiz. %	190.00%	206.52%	146.27%	97.77%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	145,907	136,848	101,805	109,898	109,510	7.43%
YoY %	6.62%	34.42%	-7.36%	0.35%	-	-
Horiz. %	133.24%	124.96%	92.96%	100.35%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	13,177	4,135	2,547	2,546	2,331	54.14%
YoY %	218.67%	62.35%	0.04%	9.22%	-	-
Horiz. %	565.29%	177.39%	109.27%	109.22%	100.00%	-
Div Payout %	126.18%	25.86%	18.97%	86.12%	24.43%	-
YoY %	387.94%	36.32%	-77.97%	252.52%	-	-
Horiz. %	516.50%	105.85%	77.65%	352.52%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	145,907	136,848	101,805	109,898	109,510	7.43%
YoY %	6.62%	34.42%	-7.36%	0.35%	-	-
Horiz. %	133.24%	124.96%	92.96%	100.35%	100.00%	-
NOSH	63,994	61,093	50,902	51,115	50,935	5.86%
YoY %	4.75%	20.02%	-0.42%	0.35%	-	-
Horiz. %	125.64%	119.94%	99.94%	100.35%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	6.49%	8.91%	10.38%	3.84%	10.76%	-
YoY %	-27.16%	-14.16%	170.31%	-64.31%	-	-
Horiz. %	60.32%	82.81%	96.47%	35.69%	100.00%	-
ROE	7.16%	11.69%	13.19%	2.69%	8.72%	-
YoY %	-38.75%	-11.37%	390.33%	-69.15%	-	-
Horiz. %	82.11%	134.06%	151.26%	30.85%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	251.48	293.93	253.97	157.55	174.24	9.60%
YoY %	-14.44%	15.73%	61.20%	-9.58%	-	-
Horiz. %	144.33%	168.69%	145.76%	90.42%	100.00%	-
EPS	16.32	26.18	26.37	5.78	18.74	-3.39%
YoY %	-37.66%	-0.72%	356.23%	-69.16%	-	-
Horiz. %	87.09%	139.70%	140.72%	30.84%	100.00%	-
DPS	20.59	6.77	5.00	5.00	4.58	45.57%
YoY %	204.14%	35.40%	0.00%	9.17%	-	-
Horiz. %	449.56%	147.82%	109.17%	109.17%	100.00%	-
NAPS	2.28	2.24	2.00	2.15	2.15	1.47%
YoY %	1.79%	12.00%	-6.98%	0.00%	-	-
Horiz. %	106.05%	104.19%	93.02%	100.00%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 51,115
RPS	52.96	59.10	42.55	26.50	29.21	16.02%
YoY %	-10.39%	38.90%	60.57%	-9.28%	-	-
Horiz. %	181.31%	202.33%	145.67%	90.72%	100.00%	-
EPS	3.44	5.26	4.42	0.97	3.14	2.30%
YoY %	-34.60%	19.00%	355.67%	-69.11%	-	-
Horiz. %	109.55%	167.52%	140.76%	30.89%	100.00%	-
DPS	4.34	1.36	0.84	0.84	0.77	54.03%
YoY %	219.12%	61.90%	0.00%	9.09%	-	-
Horiz. %	563.64%	176.62%	109.09%	109.09%	100.00%	-
NAPS	0.4802	0.4504	0.335	0.3617	0.3604	7.43%
YoY %	6.62%	34.45%	-7.38%	0.36%	-	-
Horiz. %	133.24%	124.97%	92.95%	100.36%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.23	1.08	1.30	1.08	1.93	-
P/RPS	0.49	0.37	0.51	0.69	1.11	-18.47%
YoY %	32.43%	-27.45%	-26.09%	-37.84%	-	-
Horiz. %	44.14%	33.33%	45.95%	62.16%	100.00%	-
P/EPS	7.54	4.13	4.93	18.67	10.30	-7.49%
YoY %	82.57%	-16.23%	-73.59%	81.26%	-	-
Horiz. %	73.20%	40.10%	47.86%	181.26%	100.00%	-
EY	13.27	24.24	20.29	5.36	9.71	8.11%
YoY %	-45.26%	19.47%	278.54%	-44.80%	-	-
Horiz. %	136.66%	249.64%	208.96%	55.20%	100.00%	-
DY	16.74	6.27	3.85	4.63	2.37	62.96%
YoY %	166.99%	62.86%	-16.85%	95.36%	-	-
Horiz. %	706.33%	264.56%	162.45%	195.36%	100.00%	-
P/NAPS	0.54	0.48	0.65	0.50	0.90	-11.98%
YoY %	12.50%	-26.15%	30.00%	-44.44%	-	-
Horiz. %	60.00%	53.33%	72.22%	55.56%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	24/08/04	26/08/03	27/08/02	23/08/01	10/08/00	-
Price	1.19	1.37	1.29	1.10	1.92	-
P/RPS	0.47	0.47	0.51	0.70	1.10	-19.13%
YoY %	0.00%	-7.84%	-27.14%	-36.36%	-	-
Horiz. %	42.73%	42.73%	46.36%	63.64%	100.00%	-
P/EPS	7.29	5.23	4.89	19.01	10.25	-8.16%
YoY %	39.39%	6.95%	-74.28%	85.46%	-	-
Horiz. %	71.12%	51.02%	47.71%	185.46%	100.00%	-
EY	13.71	19.11	20.44	5.26	9.76	8.86%
YoY %	-28.26%	-6.51%	288.59%	-46.11%	-	-
Horiz. %	140.47%	195.80%	209.43%	53.89%	100.00%	-
DY	17.30	4.94	3.88	4.55	2.38	64.14%
YoY %	250.20%	27.32%	-14.73%	91.18%	-	-
Horiz. %	726.89%	207.56%	163.03%	191.18%	100.00%	-
P/NAPS	0.52	0.61	0.65	0.51	0.89	-12.56%
YoY %	-14.75%	-6.15%	27.45%	-42.70%	-	-
Horiz. %	58.43%	68.54%	73.03%	57.30%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos