[BDB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 35.68%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 73,165 35,275 187,153 133,759 91,099 44,489 157,404 -40.07%
PBT 7,391 3,655 15,714 14,437 10,553 4,665 17,392 -43.56%
Tax -1,545 -757 -4,861 -5,150 -3,708 -1,923 -4,510 -51.13%
NP 5,846 2,898 10,853 9,287 6,845 2,742 12,882 -41.03%
-
NP to SH 5,846 2,898 9,984 9,287 6,845 2,742 12,882 -41.03%
-
Tax Rate 20.90% 20.71% 30.93% 35.67% 35.14% 41.22% 25.93% -
Total Cost 67,319 32,377 176,300 124,472 84,254 41,747 144,522 -39.99%
-
Net Worth 177,291 165,976 161,477 161,484 162,066 158,192 154,927 9.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,295 - - 4,613 4,595 -
Div Payout % - - 33.01% - - 168.27% 35.67% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 177,291 165,976 161,477 161,484 162,066 158,192 154,927 9.43%
NOSH 65,907 65,863 65,909 65,911 65,880 65,913 65,647 0.26%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.99% 8.22% 5.80% 6.94% 7.51% 6.16% 8.18% -
ROE 3.30% 1.75% 6.18% 5.75% 4.22% 1.73% 8.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 111.01 53.56 283.96 202.94 138.28 67.50 239.77 -40.23%
EPS 8.87 4.40 15.15 14.09 10.39 4.16 19.62 -41.18%
DPS 0.00 0.00 5.00 0.00 0.00 7.00 7.00 -
NAPS 2.69 2.52 2.45 2.45 2.46 2.40 2.36 9.14%
Adjusted Per Share Value based on latest NOSH - 65,822
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.08 11.61 61.59 44.02 29.98 14.64 51.80 -40.07%
EPS 1.92 0.95 3.29 3.06 2.25 0.90 4.24 -41.11%
DPS 0.00 0.00 1.08 0.00 0.00 1.52 1.51 -
NAPS 0.5835 0.5462 0.5314 0.5315 0.5334 0.5206 0.5099 9.43%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.86 0.82 0.84 1.02 1.16 1.12 1.31 -
P/RPS 0.77 1.53 0.30 0.50 0.84 1.66 0.55 25.22%
P/EPS 9.70 18.64 5.55 7.24 11.16 26.92 6.68 28.31%
EY 10.31 5.37 18.03 13.81 8.96 3.71 14.98 -22.10%
DY 0.00 0.00 5.95 0.00 0.00 6.25 5.34 -
P/NAPS 0.32 0.33 0.34 0.42 0.47 0.47 0.56 -31.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 22/02/06 28/12/05 10/08/05 26/05/05 22/02/05 -
Price 0.86 0.83 0.86 0.80 1.12 1.02 1.25 -
P/RPS 0.77 1.55 0.30 0.39 0.81 1.51 0.52 30.00%
P/EPS 9.70 18.86 5.68 5.68 10.78 24.52 6.37 32.46%
EY 10.31 5.30 17.61 17.61 9.28 4.08 15.70 -24.50%
DY 0.00 0.00 5.81 0.00 0.00 6.86 5.60 -
P/NAPS 0.32 0.33 0.35 0.33 0.46 0.42 0.53 -28.63%

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