[BDB] QoQ Annualized Quarter 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- 18.8%
YoY- 144.29%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 173,206 156,024 156,233 142,065 126,534 119,496 96,735 47.61%
PBT 25,780 23,540 20,723 20,104 18,798 18,584 16,124 36.85%
Tax -10,284 -9,088 -7,184 -7,176 -7,916 -8,772 -8,060 17.69%
NP 15,496 14,452 13,539 12,928 10,882 9,812 8,064 54.75%
-
NP to SH 15,496 14,452 13,539 12,928 10,882 9,812 8,064 54.75%
-
Tax Rate 39.89% 38.61% 34.67% 35.69% 42.11% 47.20% 49.99% -
Total Cost 157,710 141,572 142,694 129,137 115,652 109,684 88,671 46.95%
-
Net Worth 136,873 132,660 123,398 127,093 124,816 120,105 116,072 11.64%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 2,545 -
Div Payout % - - - - - - 31.57% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 136,873 132,660 123,398 127,093 124,816 120,105 116,072 11.64%
NOSH 61,104 61,133 61,699 61,102 50,945 50,892 50,909 12.97%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.95% 9.26% 8.67% 9.10% 8.60% 8.21% 8.34% -
ROE 11.32% 10.89% 10.97% 10.17% 8.72% 8.17% 6.95% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 283.46 255.22 253.22 232.50 248.37 234.80 190.02 30.65%
EPS 25.36 23.64 22.20 21.16 21.36 19.28 15.84 36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.24 2.17 2.00 2.08 2.45 2.36 2.28 -1.17%
Adjusted Per Share Value based on latest NOSH - 61,149
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 55.94 50.39 50.46 45.88 40.87 38.59 31.24 47.61%
EPS 5.00 4.67 4.37 4.18 3.51 3.17 2.60 54.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
NAPS 0.4421 0.4285 0.3986 0.4105 0.4031 0.3879 0.3749 11.65%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.08 0.99 0.98 1.15 1.30 1.20 1.20 -
P/RPS 0.38 0.39 0.39 0.49 0.52 0.51 0.63 -28.67%
P/EPS 4.26 4.19 4.47 5.44 6.09 6.22 7.58 -31.96%
EY 23.48 23.88 22.39 18.40 16.43 16.07 13.20 46.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.48 0.46 0.49 0.55 0.53 0.51 0.53 -6.40%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 26/02/03 25/11/02 27/08/02 21/05/02 07/02/02 -
Price 1.37 1.00 0.83 0.91 1.29 1.40 1.28 -
P/RPS 0.48 0.39 0.33 0.39 0.52 0.60 0.67 -19.98%
P/EPS 5.40 4.23 3.78 4.30 6.04 7.26 8.08 -23.61%
EY 18.51 23.64 26.44 23.25 16.56 13.77 12.38 30.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.91 -
P/NAPS 0.61 0.46 0.42 0.44 0.53 0.59 0.56 5.88%

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