[BDB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -23.55%
YoY- -27.81%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 181,990 151,360 139,572 142,500 146,330 141,100 187,153 -1.85%
PBT 15,388 8,284 7,902 11,490 14,782 14,620 15,714 -1.39%
Tax -4,630 -2,028 -3,390 -2,548 -3,090 -3,028 -4,861 -3.20%
NP 10,758 6,256 4,512 8,942 11,692 11,592 10,853 -0.58%
-
NP to SH 10,748 6,260 4,518 8,938 11,692 11,592 9,984 5.05%
-
Tax Rate 30.09% 24.48% 42.90% 22.18% 20.90% 20.71% 30.93% -
Total Cost 171,232 145,104 135,060 133,557 134,638 129,508 176,300 -1.93%
-
Net Worth 179,353 167,511 173,419 176,663 177,291 165,976 161,477 7.27%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 3,295 -
Div Payout % - - - - - - 33.01% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 179,353 167,511 173,419 176,663 177,291 165,976 161,477 7.27%
NOSH 65,938 65,949 65,939 65,919 65,907 65,863 65,909 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.91% 4.13% 3.23% 6.28% 7.99% 8.22% 5.80% -
ROE 5.99% 3.74% 2.61% 5.06% 6.59% 6.98% 6.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 276.00 229.51 211.67 216.17 222.02 214.23 283.96 -1.88%
EPS 16.30 9.48 8.20 13.56 17.74 17.60 15.15 5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.72 2.54 2.63 2.68 2.69 2.52 2.45 7.23%
Adjusted Per Share Value based on latest NOSH - 65,820
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 59.89 49.81 45.93 46.90 48.16 46.44 61.59 -1.85%
EPS 3.54 2.06 1.49 2.94 3.85 3.81 3.29 5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
NAPS 0.5903 0.5513 0.5707 0.5814 0.5835 0.5462 0.5314 7.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.00 1.00 0.90 0.84 0.86 0.82 0.84 -
P/RPS 0.36 0.44 0.43 0.39 0.39 0.38 0.30 12.96%
P/EPS 6.13 10.54 13.14 6.19 4.85 4.66 5.55 6.87%
EY 16.30 9.49 7.61 16.14 20.63 21.46 18.03 -6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.95 -
P/NAPS 0.37 0.39 0.34 0.31 0.32 0.33 0.34 5.81%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 26/02/07 30/11/06 30/08/06 30/05/06 22/02/06 -
Price 1.18 0.98 1.04 0.86 0.86 0.83 0.86 -
P/RPS 0.43 0.43 0.49 0.40 0.39 0.39 0.30 27.20%
P/EPS 7.24 10.32 15.18 6.34 4.85 4.72 5.68 17.61%
EY 13.81 9.69 6.59 15.77 20.63 21.20 17.61 -14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.81 -
P/NAPS 0.43 0.39 0.40 0.32 0.32 0.33 0.35 14.75%

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