[BDB] QoQ TTM Result on 31-Mar-2000 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
25-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 22.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 97,387 92,436 88,749 85,887 64,717 41,645 -0.85%
PBT 10,000 10,298 12,985 12,557 9,546 7,633 -0.27%
Tax -4,829 -3,455 -3,440 -2,542 -1,365 -1,124 -1.46%
NP 5,171 6,843 9,545 10,015 8,181 6,509 0.23%
-
NP to SH 5,033 6,843 9,545 10,015 8,181 6,509 0.26%
-
Tax Rate 48.29% 33.55% 26.49% 20.24% 14.30% 14.73% -
Total Cost 92,216 85,593 79,204 75,872 56,536 35,136 -0.97%
-
Net Worth 107,462 110,087 109,510 108,002 97,923 107,420 -0.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div 2,546 2,331 2,331 2,331 2,331 - -100.00%
Div Payout % 50.60% 34.07% 24.43% 23.28% 28.50% - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 107,462 110,087 109,510 108,002 97,923 107,420 -0.00%
NOSH 50,930 50,966 50,935 50,944 46,630 50,910 -0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 5.31% 7.40% 10.76% 11.66% 12.64% 15.63% -
ROE 4.68% 6.22% 8.72% 9.27% 8.35% 6.06% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 191.22 181.37 174.24 168.59 138.79 81.80 -0.85%
EPS 9.88 13.43 18.74 19.66 17.54 12.79 0.26%
DPS 5.00 4.57 4.58 4.58 5.00 0.00 -100.00%
NAPS 2.11 2.16 2.15 2.12 2.10 2.11 0.00%
Adjusted Per Share Value based on latest NOSH - 50,944
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 32.05 30.42 29.21 28.27 21.30 13.71 -0.85%
EPS 1.66 2.25 3.14 3.30 2.69 2.14 0.25%
DPS 0.84 0.77 0.77 0.77 0.77 0.00 -100.00%
NAPS 0.3537 0.3623 0.3604 0.3554 0.3223 0.3535 -0.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 1.41 1.48 1.93 2.45 0.00 0.00 -
P/RPS 0.74 0.82 1.11 1.45 0.00 0.00 -100.00%
P/EPS 14.27 11.02 10.30 12.46 0.00 0.00 -100.00%
EY 7.01 9.07 9.71 8.02 0.00 0.00 -100.00%
DY 3.55 3.09 2.37 1.87 0.00 0.00 -100.00%
P/NAPS 0.67 0.69 0.90 1.16 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 27/02/01 30/11/00 10/08/00 - - - -
Price 1.48 1.34 1.92 0.00 0.00 0.00 -
P/RPS 0.77 0.74 1.10 0.00 0.00 0.00 -100.00%
P/EPS 14.98 9.98 10.25 0.00 0.00 0.00 -100.00%
EY 6.68 10.02 9.76 0.00 0.00 0.00 -100.00%
DY 3.38 3.41 2.38 0.00 0.00 0.00 -100.00%
P/NAPS 0.70 0.62 0.89 0.00 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