[BDB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 16.16%
YoY- 307.07%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 178,138 155,642 185,463 142,342 88,967 92,436 41,645 -1.53%
PBT 19,429 14,541 26,227 24,204 9,029 10,298 7,633 -0.98%
Tax -6,300 -4,219 -10,254 -8,609 -5,060 -3,455 -1,124 -1.81%
NP 13,129 10,322 15,973 15,595 3,969 6,843 6,509 -0.74%
-
NP to SH 13,129 10,322 15,973 15,595 3,831 6,843 6,509 -0.74%
-
Tax Rate 32.43% 29.01% 39.10% 35.57% 56.04% 33.55% 14.73% -
Total Cost 165,009 145,320 169,490 126,747 84,998 85,593 35,136 -1.63%
-
Net Worth 161,264 147,580 140,128 127,190 101,804 110,087 107,420 -0.43%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 8,818 8,495 2,547 2,546 2,331 - -
Div Payout % - 85.43% 53.19% 16.33% 66.47% 34.07% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 161,264 147,580 140,128 127,190 101,804 110,087 107,420 -0.43%
NOSH 65,822 64,165 62,279 61,149 50,902 50,966 50,910 -0.27%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.37% 6.63% 8.61% 10.96% 4.46% 7.40% 15.63% -
ROE 8.14% 6.99% 11.40% 12.26% 3.76% 6.22% 6.06% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 270.64 242.56 297.79 232.78 174.78 181.37 81.80 -1.26%
EPS 19.95 16.09 25.65 25.50 7.53 13.43 12.79 -0.47%
DPS 0.00 13.74 13.77 4.17 5.00 4.57 0.00 -
NAPS 2.45 2.30 2.25 2.08 2.00 2.16 2.11 -0.15%
Adjusted Per Share Value based on latest NOSH - 61,149
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 57.54 50.27 59.90 45.97 28.73 29.86 13.45 -1.53%
EPS 4.24 3.33 5.16 5.04 1.24 2.21 2.10 -0.74%
DPS 0.00 2.85 2.74 0.82 0.82 0.75 0.00 -
NAPS 0.5209 0.4767 0.4526 0.4108 0.3288 0.3556 0.3469 -0.43%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.02 1.22 1.45 1.15 0.92 1.48 0.00 -
P/RPS 0.38 0.50 0.49 0.49 0.53 0.82 0.00 -100.00%
P/EPS 5.11 7.58 5.65 4.51 12.22 11.02 0.00 -100.00%
EY 19.56 13.19 17.69 22.18 8.18 9.07 0.00 -100.00%
DY 0.00 11.26 9.50 3.62 5.43 3.09 0.00 -
P/NAPS 0.42 0.53 0.64 0.55 0.46 0.69 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/12/05 25/11/04 18/11/03 25/11/02 28/11/01 30/11/00 - -
Price 0.80 1.25 1.54 0.91 1.09 1.34 0.00 -
P/RPS 0.30 0.52 0.52 0.39 0.62 0.74 0.00 -100.00%
P/EPS 4.01 7.77 6.00 3.57 14.48 9.98 0.00 -100.00%
EY 24.93 12.87 16.65 28.03 6.90 10.02 0.00 -100.00%
DY 0.00 10.99 8.94 4.58 4.59 3.41 0.00 -
P/NAPS 0.33 0.54 0.68 0.44 0.55 0.62 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