[BDB] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -28.31%
YoY- 5.13%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 80,534 91,768 97,387 92,436 88,749 85,887 64,717 -0.22%
PBT 7,334 8,304 10,000 10,298 12,985 12,557 9,546 0.26%
Tax -4,239 -4,322 -4,829 -3,455 -3,440 -2,542 -1,365 -1.14%
NP 3,095 3,982 5,171 6,843 9,545 10,015 8,181 0.99%
-
NP to SH 2,957 3,844 5,033 6,843 9,545 10,015 8,181 1.03%
-
Tax Rate 57.80% 52.05% 48.29% 33.55% 26.49% 20.24% 14.30% -
Total Cost 77,439 87,786 92,216 85,593 79,204 75,872 56,536 -0.31%
-
Net Worth 109,898 108,177 107,462 110,087 109,510 108,002 97,923 -0.11%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 2,546 2,546 2,546 2,331 2,331 2,331 2,331 -0.08%
Div Payout % 86.12% 66.25% 50.60% 34.07% 24.43% 23.28% 28.50% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 109,898 108,177 107,462 110,087 109,510 108,002 97,923 -0.11%
NOSH 51,115 50,787 50,930 50,966 50,935 50,944 46,630 -0.09%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 3.84% 4.34% 5.31% 7.40% 10.76% 11.66% 12.64% -
ROE 2.69% 3.55% 4.68% 6.22% 8.72% 9.27% 8.35% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 157.55 180.69 191.22 181.37 174.24 168.59 138.79 -0.12%
EPS 5.78 7.57 9.88 13.43 18.74 19.66 17.54 1.13%
DPS 5.00 5.00 5.00 4.57 4.58 4.58 5.00 0.00%
NAPS 2.15 2.13 2.11 2.16 2.15 2.12 2.10 -0.02%
Adjusted Per Share Value based on latest NOSH - 50,966
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 26.50 30.20 32.05 30.42 29.21 28.27 21.30 -0.22%
EPS 0.97 1.27 1.66 2.25 3.14 3.30 2.69 1.04%
DPS 0.84 0.84 0.84 0.77 0.77 0.77 0.77 -0.08%
NAPS 0.3617 0.356 0.3537 0.3623 0.3604 0.3554 0.3223 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.08 1.11 1.41 1.48 1.93 2.45 0.00 -
P/RPS 0.69 0.61 0.74 0.82 1.11 1.45 0.00 -100.00%
P/EPS 18.67 14.67 14.27 11.02 10.30 12.46 0.00 -100.00%
EY 5.36 6.82 7.01 9.07 9.71 8.02 0.00 -100.00%
DY 4.63 4.50 3.55 3.09 2.37 1.87 0.00 -100.00%
P/NAPS 0.50 0.52 0.67 0.69 0.90 1.16 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/08/01 24/07/01 27/02/01 30/11/00 10/08/00 - - -
Price 1.10 1.15 1.48 1.34 1.92 0.00 0.00 -
P/RPS 0.70 0.64 0.77 0.74 1.10 0.00 0.00 -100.00%
P/EPS 19.01 15.19 14.98 9.98 10.25 0.00 0.00 -100.00%
EY 5.26 6.58 6.68 10.02 9.76 0.00 0.00 -100.00%
DY 4.55 4.35 3.38 3.41 2.38 0.00 0.00 -100.00%
P/NAPS 0.51 0.54 0.70 0.62 0.89 0.00 0.00 -100.00%

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