[BDB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -14.86%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 187,153 178,345 182,198 177,956 157,404 150,698 138,278 22.28%
PBT 15,714 19,249 21,106 18,660 17,392 16,533 15,100 2.68%
Tax -4,861 -6,866 -7,416 -7,692 -4,510 -4,481 -5,246 -4.94%
NP 10,853 12,382 13,690 10,968 12,882 12,052 9,854 6.63%
-
NP to SH 9,984 12,382 13,690 10,968 12,882 12,052 9,854 0.87%
-
Tax Rate 30.93% 35.67% 35.14% 41.22% 25.93% 27.10% 34.74% -
Total Cost 176,300 165,962 168,508 166,988 144,522 138,646 128,424 23.44%
-
Net Worth 161,477 161,484 162,066 158,192 154,927 150,122 148,004 5.96%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,295 - - 18,455 4,595 - 9,776 -51.47%
Div Payout % 33.01% - - 168.27% 35.67% - 99.21% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 161,477 161,484 162,066 158,192 154,927 150,122 148,004 5.96%
NOSH 65,909 65,911 65,880 65,913 65,647 65,270 64,914 1.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.80% 6.94% 7.51% 6.16% 8.18% 8.00% 7.13% -
ROE 6.18% 7.67% 8.45% 6.93% 8.31% 8.03% 6.66% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 283.96 270.58 276.56 269.98 239.77 230.88 213.02 21.05%
EPS 15.15 18.79 20.78 16.64 19.62 18.47 15.18 -0.13%
DPS 5.00 0.00 0.00 28.00 7.00 0.00 15.06 -51.95%
NAPS 2.45 2.45 2.46 2.40 2.36 2.30 2.28 4.89%
Adjusted Per Share Value based on latest NOSH - 65,913
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 60.45 57.60 58.85 57.48 50.84 48.67 44.66 22.29%
EPS 3.22 4.00 4.42 3.54 4.16 3.89 3.18 0.83%
DPS 1.06 0.00 0.00 5.96 1.48 0.00 3.16 -51.62%
NAPS 0.5215 0.5216 0.5234 0.5109 0.5004 0.4849 0.478 5.96%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.84 1.02 1.16 1.12 1.31 1.22 1.23 -
P/RPS 0.30 0.38 0.42 0.41 0.55 0.53 0.58 -35.48%
P/EPS 5.55 5.43 5.58 6.73 6.68 6.61 8.10 -22.22%
EY 18.03 18.42 17.91 14.86 14.98 15.13 12.34 28.67%
DY 5.95 0.00 0.00 25.00 5.34 0.00 12.24 -38.09%
P/NAPS 0.34 0.42 0.47 0.47 0.56 0.53 0.54 -26.47%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 28/12/05 10/08/05 26/05/05 22/02/05 25/11/04 24/08/04 -
Price 0.86 0.80 1.12 1.02 1.25 1.25 1.19 -
P/RPS 0.30 0.30 0.40 0.38 0.52 0.54 0.56 -33.96%
P/EPS 5.68 4.26 5.39 6.13 6.37 6.77 7.84 -19.28%
EY 17.61 23.48 18.55 16.31 15.70 14.77 12.76 23.88%
DY 5.81 0.00 0.00 27.45 5.60 0.00 12.66 -40.41%
P/NAPS 0.35 0.33 0.46 0.42 0.53 0.54 0.52 -23.14%

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