[BDB] QoQ TTM 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- -11.29%
YoY- 27.19%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 169,220 177,939 187,153 178,138 179,363 169,800 157,403 4.95%
PBT 12,553 14,705 15,715 19,429 20,394 18,120 17,391 -19.58%
Tax -3,570 -4,566 -5,732 -6,300 -5,594 -5,100 -4,509 -14.45%
NP 8,983 10,139 9,983 13,129 14,800 13,020 12,882 -21.41%
-
NP to SH 8,984 10,139 9,983 13,129 14,800 13,020 12,882 -21.40%
-
Tax Rate 28.44% 31.05% 36.47% 32.43% 27.43% 28.15% 25.93% -
Total Cost 160,237 167,800 177,170 165,009 164,563 156,780 144,521 7.14%
-
Net Worth 177,407 165,976 161,138 161,264 162,012 158,192 150,650 11.54%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,261 3,261 3,261 - - - 4,523 -19.64%
Div Payout % 36.31% 32.17% 32.67% - - - 35.11% -
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 177,407 165,976 161,138 161,264 162,012 158,192 150,650 11.54%
NOSH 65,950 65,863 65,238 65,822 65,858 65,913 63,834 2.20%
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 5.31% 5.70% 5.33% 7.37% 8.25% 7.67% 8.18% -
ROE 5.06% 6.11% 6.20% 8.14% 9.14% 8.23% 8.55% -
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 256.59 270.16 286.88 270.64 272.35 257.61 246.58 2.69%
EPS 13.62 15.39 15.30 19.95 22.47 19.75 20.18 -23.11%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 7.00 -20.14%
NAPS 2.69 2.52 2.47 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 54.65 57.47 60.45 57.54 57.93 54.84 50.84 4.94%
EPS 2.90 3.27 3.22 4.24 4.78 4.21 4.16 -21.43%
DPS 1.05 1.05 1.05 0.00 0.00 0.00 1.46 -19.77%
NAPS 0.573 0.5361 0.5204 0.5209 0.5233 0.5109 0.4866 11.54%
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 0.34 0.30 0.29 0.38 0.43 0.43 0.53 -25.67%
P/EPS 6.31 5.33 5.49 5.11 5.16 5.67 6.49 -1.86%
EY 15.84 18.77 18.22 19.56 19.37 17.64 15.40 1.90%
DY 5.81 6.10 5.95 0.00 0.00 0.00 5.34 5.80%
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 0.34 0.31 0.30 0.30 0.41 0.40 0.51 -23.74%
P/EPS 6.31 5.39 5.62 4.01 4.98 5.16 6.19 1.29%
EY 15.84 18.55 17.79 24.93 20.06 19.37 16.14 -1.24%
DY 5.81 6.02 5.81 0.00 0.00 0.00 5.60 2.49%
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