[BDB] QoQ TTM 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- -12.23%
YoY- 38.73%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 185,463 179,571 165,366 156,234 142,342 129,276 111,059 40.71%
PBT 26,227 24,362 22,109 20,870 24,204 22,170 19,870 20.30%
Tax -10,254 -8,367 -7,262 -7,183 -8,609 -8,745 -8,196 16.09%
NP 15,973 15,995 14,847 13,687 15,595 13,425 11,674 23.22%
-
NP to SH 15,973 15,995 14,847 13,687 15,595 13,425 11,674 23.22%
-
Tax Rate 39.10% 34.34% 32.85% 34.42% 35.57% 39.45% 41.25% -
Total Cost 169,490 163,576 150,519 142,547 126,747 115,851 99,385 42.69%
-
Net Worth 140,128 136,848 132,660 127,034 127,190 101,805 101,784 23.73%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 8,495 4,135 - - 2,547 2,547 2,547 123.06%
Div Payout % 53.19% 25.86% - - 16.33% 18.97% 21.82% -
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 140,128 136,848 132,660 127,034 127,190 101,805 101,784 23.73%
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% 8.91% 8.98% 8.76% 10.96% 10.38% 10.51% -
ROE 11.40% 11.69% 11.19% 10.77% 12.26% 13.19% 11.47% -
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 297.79 293.93 270.50 245.97 232.78 253.97 218.22 23.00%
EPS 25.65 26.18 24.29 21.55 25.50 26.37 22.94 7.72%
DPS 13.77 6.77 0.00 0.00 4.17 5.00 5.00 96.35%
NAPS 2.25 2.24 2.17 2.00 2.08 2.00 2.00 8.16%
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 59.90 58.00 53.41 50.46 45.97 41.75 35.87 40.71%
EPS 5.16 5.17 4.80 4.42 5.04 4.34 3.77 23.25%
DPS 2.74 1.34 0.00 0.00 0.82 0.82 0.82 123.34%
NAPS 0.4526 0.442 0.4285 0.4103 0.4108 0.3288 0.3287 23.74%
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 0.49 0.37 0.37 0.40 0.49 0.51 0.55 -7.40%
P/EPS 5.65 4.13 4.08 4.55 4.51 4.93 5.23 5.27%
EY 17.69 24.24 24.53 21.99 22.18 20.29 19.12 -5.04%
DY 9.50 6.27 0.00 0.00 3.62 3.85 4.17 73.05%
P/NAPS 0.64 0.48 0.46 0.49 0.55 0.65 0.60 4.39%
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 0.52 0.47 0.37 0.34 0.39 0.51 0.64 -12.91%
P/EPS 6.00 5.23 4.12 3.85 3.57 4.89 6.10 -1.09%
EY 16.65 19.11 24.29 25.96 28.03 20.44 16.38 1.09%
DY 8.94 4.94 0.00 0.00 4.58 3.88 3.57 84.30%
P/NAPS 0.68 0.61 0.46 0.42 0.44 0.65 0.70 -1.91%

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