[BDB] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 52.38%
YoY- 60.22%
Quarter Report
Bdb
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 142,065 126,534 119,496 96,735 81,258 60,552 62,204 73.33%
PBT 20,104 18,798 18,584 16,124 9,885 7,534 5,260 144.25%
Tax -7,176 -7,916 -8,772 -8,060 -4,593 -3,770 -2,680 92.71%
NP 12,928 10,882 9,812 8,064 5,292 3,764 2,580 192.53%
-
NP to SH 12,928 10,882 9,812 8,064 5,292 3,764 2,580 192.53%
-
Tax Rate 35.69% 42.11% 47.20% 49.99% 46.46% 50.04% 50.95% -
Total Cost 129,137 115,652 109,684 88,671 75,966 56,788 59,624 67.32%
-
Net Worth 127,093 124,816 120,105 116,072 112,089 109,359 108,177 11.33%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 2,545 - - - -
Div Payout % - - - 31.57% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 127,093 124,816 120,105 116,072 112,089 109,359 108,177 11.33%
NOSH 61,102 50,945 50,892 50,909 50,949 50,864 50,787 13.10%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.10% 8.60% 8.21% 8.34% 6.51% 6.22% 4.15% -
ROE 10.17% 8.72% 8.17% 6.95% 4.72% 3.44% 2.38% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 232.50 248.37 234.80 190.02 159.49 119.04 122.48 53.25%
EPS 21.16 21.36 19.28 15.84 10.39 7.40 5.08 158.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.08 2.45 2.36 2.28 2.20 2.15 2.13 -1.56%
Adjusted Per Share Value based on latest NOSH - 50,945
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 46.75 41.64 39.33 31.84 26.74 19.93 20.47 73.33%
EPS 4.25 3.58 3.23 2.65 1.74 1.24 0.85 192.11%
DPS 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
NAPS 0.4183 0.4108 0.3953 0.382 0.3689 0.3599 0.356 11.33%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.15 1.30 1.20 1.20 0.92 1.08 1.11 -
P/RPS 0.49 0.52 0.51 0.63 0.58 0.91 0.91 -33.78%
P/EPS 5.44 6.09 6.22 7.58 8.86 14.59 21.85 -60.39%
EY 18.40 16.43 16.07 13.20 11.29 6.85 4.58 152.50%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.51 0.53 0.42 0.50 0.52 3.80%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 27/08/02 21/05/02 07/02/02 28/11/01 23/08/01 24/07/01 -
Price 0.91 1.29 1.40 1.28 1.09 1.10 1.15 -
P/RPS 0.39 0.52 0.60 0.67 0.68 0.92 0.94 -44.34%
P/EPS 4.30 6.04 7.26 8.08 10.49 14.86 22.64 -66.92%
EY 23.25 16.56 13.77 12.38 9.53 6.73 4.42 202.15%
DY 0.00 0.00 0.00 3.91 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.59 0.56 0.50 0.51 0.54 -12.75%

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