[BDB] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -27.0%
YoY- -55.84%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 81,258 60,552 62,204 97,386 92,484 95,160 84,680 -2.71%
PBT 9,885 7,534 5,260 9,999 11,178 12,866 12,044 -12.32%
Tax -4,593 -3,770 -2,680 -4,966 -4,284 -4,950 -4,708 -1.63%
NP 5,292 3,764 2,580 5,033 6,894 7,916 7,336 -19.54%
-
NP to SH 5,292 3,764 2,580 5,033 6,894 7,916 7,336 -19.54%
-
Tax Rate 46.46% 50.04% 50.95% 49.66% 38.33% 38.47% 39.09% -
Total Cost 75,966 56,788 59,624 92,353 85,589 87,244 77,344 -1.19%
-
Net Worth 112,089 109,359 108,177 107,498 110,042 109,519 108,002 2.50%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 2,547 - - - -
Div Payout % - - - 50.61% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 112,089 109,359 108,177 107,498 110,042 109,519 108,002 2.50%
NOSH 50,949 50,864 50,787 50,947 50,945 50,939 50,944 0.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.51% 6.22% 4.15% 5.17% 7.45% 8.32% 8.66% -
ROE 4.72% 3.44% 2.38% 4.68% 6.27% 7.23% 6.79% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 159.49 119.04 122.48 191.15 181.53 186.81 166.22 -2.71%
EPS 10.39 7.40 5.08 9.88 13.53 15.54 14.40 -19.53%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.20 2.15 2.13 2.11 2.16 2.15 2.12 2.49%
Adjusted Per Share Value based on latest NOSH - 50,930
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 26.25 19.56 20.09 31.45 29.87 30.73 27.35 -2.69%
EPS 1.71 1.22 0.83 1.63 2.23 2.56 2.37 -19.53%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.362 0.3532 0.3494 0.3472 0.3554 0.3537 0.3488 2.50%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.92 1.08 1.11 1.41 1.48 1.93 2.45 -
P/RPS 0.58 0.91 0.91 0.74 0.82 1.03 1.47 -46.17%
P/EPS 8.86 14.59 21.85 14.27 10.94 12.42 17.01 -35.23%
EY 11.29 6.85 4.58 7.01 9.14 8.05 5.88 54.42%
DY 0.00 0.00 0.00 3.55 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.52 0.67 0.69 0.90 1.16 -49.16%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 23/08/01 24/07/01 27/02/01 30/11/00 10/08/00 25/05/00 -
Price 1.09 1.10 1.15 1.48 1.34 1.92 2.22 -
P/RPS 0.68 0.92 0.94 0.77 0.74 1.03 1.34 -36.35%
P/EPS 10.49 14.86 22.64 14.98 9.90 12.36 15.42 -22.63%
EY 9.53 6.73 4.42 6.67 10.10 8.09 6.49 29.16%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.54 0.70 0.62 0.89 1.05 -38.99%

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