[BDB] QoQ Annualized 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- -19.37%
YoY- -22.5%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 142,500 146,330 141,100 187,153 178,345 182,198 177,956 -13.75%
PBT 11,490 14,782 14,620 15,714 19,249 21,106 18,660 -27.60%
Tax -2,548 -3,090 -3,028 -4,861 -6,866 -7,416 -7,692 -52.09%
NP 8,942 11,692 11,592 10,853 12,382 13,690 10,968 -12.71%
-
NP to SH 8,938 11,692 11,592 9,984 12,382 13,690 10,968 -12.74%
-
Tax Rate 22.18% 20.90% 20.71% 30.93% 35.67% 35.14% 41.22% -
Total Cost 133,557 134,638 129,508 176,300 165,962 168,508 166,988 -13.82%
-
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 - - 18,455 -
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 5.06% 6.59% 6.98% 6.18% 7.67% 8.45% 6.93% -
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 216.17 222.02 214.23 283.96 270.58 276.56 269.98 -13.76%
EPS 13.56 17.74 17.60 15.15 18.79 20.78 16.64 -12.74%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 28.00 -
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 46.90 48.16 46.44 61.59 58.69 59.96 58.57 -13.75%
EPS 2.94 3.85 3.81 3.29 4.08 4.51 3.61 -12.78%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 6.07 -
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 0.39 0.39 0.38 0.30 0.38 0.42 0.41 -3.27%
P/EPS 6.19 4.85 4.66 5.55 5.43 5.58 6.73 -5.41%
EY 16.14 20.63 21.46 18.03 18.42 17.91 14.86 5.65%
DY 0.00 0.00 0.00 5.95 0.00 0.00 25.00 -
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 0.40 0.39 0.39 0.30 0.30 0.40 0.38 3.47%
P/EPS 6.34 4.85 4.72 5.68 4.26 5.39 6.13 2.26%
EY 15.77 20.63 21.20 17.61 23.48 18.55 16.31 -2.21%
DY 0.00 0.00 0.00 5.81 0.00 0.00 27.45 -
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