[BDB] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 29.56%
YoY- -44.02%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 129,276 111,059 96,736 88,967 80,534 91,768 97,387 20.84%
PBT 22,170 19,870 16,539 9,029 7,334 8,304 10,000 70.27%
Tax -8,745 -8,196 -6,673 -5,060 -4,239 -4,322 -4,829 48.73%
NP 13,425 11,674 9,866 3,969 3,095 3,982 5,171 89.22%
-
NP to SH 13,425 11,674 9,866 3,831 2,957 3,844 5,033 92.68%
-
Tax Rate 39.45% 41.25% 40.35% 56.04% 57.80% 52.05% 48.29% -
Total Cost 115,851 99,385 86,870 84,998 77,439 87,786 92,216 16.47%
-
Net Worth 101,805 101,784 101,890 101,804 109,898 108,177 107,462 -3.55%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 2,547 2,547 2,547 2,546 2,546 2,546 2,546 0.02%
Div Payout % 18.97% 21.82% 25.82% 66.47% 86.12% 66.25% 50.60% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 101,805 101,784 101,890 101,804 109,898 108,177 107,462 -3.55%
NOSH 50,902 50,892 50,945 50,902 51,115 50,787 50,930 -0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.38% 10.51% 10.20% 4.46% 3.84% 4.34% 5.31% -
ROE 13.19% 11.47% 9.68% 3.76% 2.69% 3.55% 4.68% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 253.97 218.22 189.88 174.78 157.55 180.69 191.22 20.89%
EPS 26.37 22.94 19.37 7.53 5.78 7.57 9.88 92.75%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.00 2.00 2.00 2.00 2.15 2.13 2.11 -3.51%
Adjusted Per Share Value based on latest NOSH - 50,902
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 42.55 36.55 31.84 29.28 26.50 30.20 32.05 20.85%
EPS 4.42 3.84 3.25 1.26 0.97 1.27 1.66 92.45%
DPS 0.84 0.84 0.84 0.84 0.84 0.84 0.84 0.00%
NAPS 0.335 0.335 0.3353 0.335 0.3617 0.356 0.3537 -3.56%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.30 1.20 1.20 0.92 1.08 1.11 1.41 -
P/RPS 0.51 0.55 0.63 0.53 0.69 0.61 0.74 -22.02%
P/EPS 4.93 5.23 6.20 12.22 18.67 14.67 14.27 -50.85%
EY 20.29 19.12 16.14 8.18 5.36 6.82 7.01 103.49%
DY 3.85 4.17 4.17 5.43 4.63 4.50 3.55 5.57%
P/NAPS 0.65 0.60 0.60 0.46 0.50 0.52 0.67 -2.00%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 21/05/02 07/02/02 28/11/01 23/08/01 24/07/01 27/02/01 -
Price 1.29 1.40 1.28 1.09 1.10 1.15 1.48 -
P/RPS 0.51 0.64 0.67 0.62 0.70 0.64 0.77 -24.07%
P/EPS 4.89 6.10 6.61 14.48 19.01 15.19 14.98 -52.68%
EY 20.44 16.38 15.13 6.90 5.26 6.58 6.68 111.19%
DY 3.88 3.57 3.91 4.59 4.55 4.35 3.38 9.66%
P/NAPS 0.65 0.70 0.64 0.55 0.51 0.54 0.70 -4.83%

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