[BDB] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 21.81%
YoY- 141.55%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 39,006 49,684 43,283 33,393 29,874 35,792 30,217 18.57%
PBT 5,885 5,791 5,681 4,752 4,646 8,710 3,648 37.59%
Tax -2,272 -1,802 -1,424 -1,764 -2,193 -4,614 -1,561 28.46%
NP 3,613 3,989 4,257 2,988 2,453 4,096 2,087 44.22%
-
NP to SH 3,613 3,989 4,257 2,988 2,453 4,096 2,087 44.22%
-
Tax Rate 38.61% 31.12% 25.07% 37.12% 47.20% 52.97% 42.79% -
Total Cost 35,393 45,695 39,026 30,405 27,421 31,696 28,130 16.56%
-
Net Worth 132,660 127,034 127,190 124,712 120,105 116,155 111,985 11.96%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 2,547 - -
Div Payout % - - - - - 62.19% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 132,660 127,034 127,190 124,712 120,105 116,155 111,985 11.96%
NOSH 61,133 63,517 61,149 50,902 50,892 50,945 50,902 12.99%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.26% 8.03% 9.84% 8.95% 8.21% 11.44% 6.91% -
ROE 2.72% 3.14% 3.35% 2.40% 2.04% 3.53% 1.86% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 63.80 78.22 70.78 65.60 58.70 70.26 59.36 4.93%
EPS 5.91 6.53 6.96 5.87 4.82 8.04 4.10 27.63%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.17 2.00 2.08 2.45 2.36 2.28 2.20 -0.91%
Adjusted Per Share Value based on latest NOSH - 50,902
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 12.60 16.05 13.98 10.79 9.65 11.56 9.76 18.58%
EPS 1.17 1.29 1.37 0.97 0.79 1.32 0.67 45.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.82 0.00 -
NAPS 0.4285 0.4103 0.4108 0.4028 0.3879 0.3752 0.3617 11.97%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.99 0.98 1.15 1.30 1.20 1.20 0.92 -
P/RPS 1.55 1.25 1.62 1.98 2.04 1.71 1.55 0.00%
P/EPS 16.75 15.60 16.52 22.15 24.90 14.93 22.44 -17.72%
EY 5.97 6.41 6.05 4.52 4.02 6.70 4.46 21.47%
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.46 0.49 0.55 0.53 0.51 0.53 0.42 6.25%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 25/11/02 27/08/02 21/05/02 07/02/02 28/11/01 -
Price 1.00 0.83 0.91 1.29 1.40 1.28 1.09 -
P/RPS 1.57 1.06 1.29 1.97 2.38 1.82 1.84 -10.04%
P/EPS 16.92 13.22 13.07 21.98 29.05 15.92 26.59 -26.03%
EY 5.91 7.57 7.65 4.55 3.44 6.28 3.76 35.22%
DY 0.00 0.00 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 0.46 0.42 0.44 0.53 0.59 0.56 0.50 -5.41%

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