[BDB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 7.51%
YoY- -22.5%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 106,875 73,165 35,275 187,153 133,759 91,099 44,489 79.27%
PBT 8,618 7,391 3,655 15,714 14,437 10,553 4,665 50.50%
Tax -1,911 -1,545 -757 -4,861 -5,150 -3,708 -1,923 -0.41%
NP 6,707 5,846 2,898 10,853 9,287 6,845 2,742 81.44%
-
NP to SH 6,704 5,846 2,898 9,984 9,287 6,845 2,742 81.38%
-
Tax Rate 22.17% 20.90% 20.71% 30.93% 35.67% 35.14% 41.22% -
Total Cost 100,168 67,319 32,377 176,300 124,472 84,254 41,747 79.13%
-
Net Worth 176,663 177,291 165,976 161,477 161,484 162,066 158,192 7.63%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 3,295 - - 4,613 -
Div Payout % - - - 33.01% - - 168.27% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 176,663 177,291 165,976 161,477 161,484 162,066 158,192 7.63%
NOSH 65,919 65,907 65,863 65,909 65,911 65,880 65,913 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.28% 7.99% 8.22% 5.80% 6.94% 7.51% 6.16% -
ROE 3.79% 3.30% 1.75% 6.18% 5.75% 4.22% 1.73% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 162.13 111.01 53.56 283.96 202.94 138.28 67.50 79.25%
EPS 10.17 8.87 4.40 15.15 14.09 10.39 4.16 81.37%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 7.00 -
NAPS 2.68 2.69 2.52 2.45 2.45 2.46 2.40 7.62%
Adjusted Per Share Value based on latest NOSH - 65,238
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 35.17 24.08 11.61 61.59 44.02 29.98 14.64 79.27%
EPS 2.21 1.92 0.95 3.29 3.06 2.25 0.90 81.91%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 1.52 -
NAPS 0.5814 0.5835 0.5462 0.5314 0.5315 0.5334 0.5206 7.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.84 0.86 0.82 0.84 1.02 1.16 1.12 -
P/RPS 0.52 0.77 1.53 0.30 0.50 0.84 1.66 -53.84%
P/EPS 8.26 9.70 18.64 5.55 7.24 11.16 26.92 -54.47%
EY 12.11 10.31 5.37 18.03 13.81 8.96 3.71 119.88%
DY 0.00 0.00 0.00 5.95 0.00 0.00 6.25 -
P/NAPS 0.31 0.32 0.33 0.34 0.42 0.47 0.47 -24.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 30/05/06 22/02/06 28/12/05 10/08/05 26/05/05 -
Price 0.86 0.86 0.83 0.86 0.80 1.12 1.02 -
P/RPS 0.53 0.77 1.55 0.30 0.39 0.81 1.51 -50.20%
P/EPS 8.46 9.70 18.86 5.68 5.68 10.78 24.52 -50.77%
EY 11.83 10.31 5.30 17.61 17.61 9.28 4.08 103.20%
DY 0.00 0.00 0.00 5.81 0.00 0.00 6.86 -
P/NAPS 0.32 0.32 0.33 0.35 0.33 0.46 0.42 -16.56%

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