[BDB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 24.82%
YoY- 38.93%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 141,100 187,153 178,345 182,198 177,956 157,404 150,698 -4.29%
PBT 14,620 15,714 19,249 21,106 18,660 17,392 16,533 -7.87%
Tax -3,028 -4,861 -6,866 -7,416 -7,692 -4,510 -4,481 -23.01%
NP 11,592 10,853 12,382 13,690 10,968 12,882 12,052 -2.56%
-
NP to SH 11,592 9,984 12,382 13,690 10,968 12,882 12,052 -2.56%
-
Tax Rate 20.71% 30.93% 35.67% 35.14% 41.22% 25.93% 27.10% -
Total Cost 129,508 176,300 165,962 168,508 166,988 144,522 138,646 -4.44%
-
Net Worth 165,976 161,477 161,484 162,066 158,192 154,927 150,122 6.92%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,295 - - 18,455 4,595 - -
Div Payout % - 33.01% - - 168.27% 35.67% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 165,976 161,477 161,484 162,066 158,192 154,927 150,122 6.92%
NOSH 65,863 65,909 65,911 65,880 65,913 65,647 65,270 0.60%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.22% 5.80% 6.94% 7.51% 6.16% 8.18% 8.00% -
ROE 6.98% 6.18% 7.67% 8.45% 6.93% 8.31% 8.03% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 214.23 283.96 270.58 276.56 269.98 239.77 230.88 -4.87%
EPS 17.60 15.15 18.79 20.78 16.64 19.62 18.47 -3.16%
DPS 0.00 5.00 0.00 0.00 28.00 7.00 0.00 -
NAPS 2.52 2.45 2.45 2.46 2.40 2.36 2.30 6.28%
Adjusted Per Share Value based on latest NOSH - 65,858
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 46.44 61.59 58.69 59.96 58.57 51.80 49.60 -4.29%
EPS 3.81 3.29 4.08 4.51 3.61 4.24 3.97 -2.70%
DPS 0.00 1.08 0.00 0.00 6.07 1.51 0.00 -
NAPS 0.5462 0.5314 0.5315 0.5334 0.5206 0.5099 0.4941 6.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.82 0.84 1.02 1.16 1.12 1.31 1.22 -
P/RPS 0.38 0.30 0.38 0.42 0.41 0.55 0.53 -19.90%
P/EPS 4.66 5.55 5.43 5.58 6.73 6.68 6.61 -20.80%
EY 21.46 18.03 18.42 17.91 14.86 14.98 15.13 26.26%
DY 0.00 5.95 0.00 0.00 25.00 5.34 0.00 -
P/NAPS 0.33 0.34 0.42 0.47 0.47 0.56 0.53 -27.10%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 22/02/06 28/12/05 10/08/05 26/05/05 22/02/05 25/11/04 -
Price 0.83 0.86 0.80 1.12 1.02 1.25 1.25 -
P/RPS 0.39 0.30 0.30 0.40 0.38 0.52 0.54 -19.51%
P/EPS 4.72 5.68 4.26 5.39 6.13 6.37 6.77 -21.39%
EY 21.20 17.61 23.48 18.55 16.31 15.70 14.77 27.27%
DY 0.00 5.81 0.00 0.00 27.45 5.60 0.00 -
P/NAPS 0.33 0.35 0.33 0.46 0.42 0.53 0.54 -28.00%

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