[BDB] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.3%
YoY- -2.61%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 49,175 47,598 39,006 49,684 43,283 33,393 29,874 39.36%
PBT 7,546 7,005 5,885 5,791 5,681 4,752 4,646 38.13%
Tax -3,311 -2,869 -2,272 -1,802 -1,424 -1,764 -2,193 31.57%
NP 4,235 4,136 3,613 3,989 4,257 2,988 2,453 43.86%
-
NP to SH 4,235 4,136 3,613 3,989 4,257 2,988 2,453 43.86%
-
Tax Rate 43.88% 40.96% 38.61% 31.12% 25.07% 37.12% 47.20% -
Total Cost 44,940 43,462 35,393 45,695 39,026 30,405 27,421 38.96%
-
Net Worth 140,128 136,848 132,660 127,034 127,190 124,712 120,105 10.81%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,359 - - - - - - -
Div Payout % 102.94% - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 140,128 136,848 132,660 127,034 127,190 124,712 120,105 10.81%
NOSH 62,279 61,093 61,133 63,517 61,149 50,902 50,892 14.39%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.61% 8.69% 9.26% 8.03% 9.84% 8.95% 8.21% -
ROE 3.02% 3.02% 2.72% 3.14% 3.35% 2.40% 2.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 78.96 77.91 63.80 78.22 70.78 65.60 58.70 21.83%
EPS 6.80 6.77 5.91 6.53 6.96 5.87 4.82 25.76%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.24 2.17 2.00 2.08 2.45 2.36 -3.12%
Adjusted Per Share Value based on latest NOSH - 63,517
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.88 15.37 12.60 16.05 13.98 10.79 9.65 39.34%
EPS 1.37 1.34 1.17 1.29 1.37 0.97 0.79 44.29%
DPS 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4526 0.442 0.4285 0.4103 0.4108 0.4028 0.3879 10.82%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.45 1.08 0.99 0.98 1.15 1.30 1.20 -
P/RPS 1.84 1.39 1.55 1.25 1.62 1.98 2.04 -6.64%
P/EPS 21.32 15.95 16.75 15.60 16.52 22.15 24.90 -9.82%
EY 4.69 6.27 5.97 6.41 6.05 4.52 4.02 10.81%
DY 4.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.48 0.46 0.49 0.55 0.53 0.51 16.32%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 26/08/03 29/05/03 26/02/03 25/11/02 27/08/02 21/05/02 -
Price 1.54 1.37 1.00 0.83 0.91 1.29 1.40 -
P/RPS 1.95 1.76 1.57 1.06 1.29 1.97 2.38 -12.42%
P/EPS 22.65 20.24 16.92 13.22 13.07 21.98 29.05 -15.27%
EY 4.42 4.94 5.91 7.57 7.65 4.55 3.44 18.17%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.46 0.42 0.44 0.53 0.59 9.91%

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