[BDB] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 16.16%
YoY- 307.07%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 179,571 165,366 156,234 142,342 129,276 111,059 96,736 51.21%
PBT 24,362 22,109 20,870 24,204 22,170 19,870 16,539 29.55%
Tax -8,367 -7,262 -7,183 -8,609 -8,745 -8,196 -6,673 16.32%
NP 15,995 14,847 13,687 15,595 13,425 11,674 9,866 38.12%
-
NP to SH 15,995 14,847 13,687 15,595 13,425 11,674 9,866 38.12%
-
Tax Rate 34.34% 32.85% 34.42% 35.57% 39.45% 41.25% 40.35% -
Total Cost 163,576 150,519 142,547 126,747 115,851 99,385 86,870 52.66%
-
Net Worth 136,848 132,660 127,034 127,190 101,805 101,784 101,890 21.79%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,135 - - 2,547 2,547 2,547 2,547 38.25%
Div Payout % 25.86% - - 16.33% 18.97% 21.82% 25.82% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 136,848 132,660 127,034 127,190 101,805 101,784 101,890 21.79%
NOSH 61,093 61,133 63,517 61,149 50,902 50,892 50,945 12.91%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.91% 8.98% 8.76% 10.96% 10.38% 10.51% 10.20% -
ROE 11.69% 11.19% 10.77% 12.26% 13.19% 11.47% 9.68% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 293.93 270.50 245.97 232.78 253.97 218.22 189.88 33.92%
EPS 26.18 24.29 21.55 25.50 26.37 22.94 19.37 22.31%
DPS 6.77 0.00 0.00 4.17 5.00 5.00 5.00 22.45%
NAPS 2.24 2.17 2.00 2.08 2.00 2.00 2.00 7.87%
Adjusted Per Share Value based on latest NOSH - 61,149
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 59.10 54.42 51.42 46.85 42.55 36.55 31.84 51.20%
EPS 5.26 4.89 4.50 5.13 4.42 3.84 3.25 37.96%
DPS 1.36 0.00 0.00 0.84 0.84 0.84 0.84 38.00%
NAPS 0.4504 0.4366 0.4181 0.4186 0.335 0.335 0.3353 21.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.08 0.99 0.98 1.15 1.30 1.20 1.20 -
P/RPS 0.37 0.37 0.40 0.49 0.51 0.55 0.63 -29.93%
P/EPS 4.13 4.08 4.55 4.51 4.93 5.23 6.20 -23.78%
EY 24.24 24.53 21.99 22.18 20.29 19.12 16.14 31.24%
DY 6.27 0.00 0.00 3.62 3.85 4.17 4.17 31.34%
P/NAPS 0.48 0.46 0.49 0.55 0.65 0.60 0.60 -13.85%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 26/02/03 25/11/02 27/08/02 21/05/02 07/02/02 -
Price 1.37 1.00 0.83 0.91 1.29 1.40 1.28 -
P/RPS 0.47 0.37 0.34 0.39 0.51 0.64 0.67 -21.10%
P/EPS 5.23 4.12 3.85 3.57 4.89 6.10 6.61 -14.49%
EY 19.11 24.29 25.96 28.03 20.44 16.38 15.13 16.89%
DY 4.94 0.00 0.00 4.58 3.88 3.57 3.91 16.91%
P/NAPS 0.61 0.46 0.42 0.44 0.65 0.70 0.64 -3.15%

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