[BDB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -70.97%
YoY- 5.69%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 139,572 106,875 73,165 35,275 187,153 133,759 91,099 32.79%
PBT 7,902 8,618 7,391 3,655 15,714 14,437 10,553 -17.49%
Tax -3,390 -1,911 -1,545 -757 -4,861 -5,150 -3,708 -5.78%
NP 4,512 6,707 5,846 2,898 10,853 9,287 6,845 -24.20%
-
NP to SH 4,518 6,704 5,846 2,898 9,984 9,287 6,845 -24.13%
-
Tax Rate 42.90% 22.17% 20.90% 20.71% 30.93% 35.67% 35.14% -
Total Cost 135,060 100,168 67,319 32,377 176,300 124,472 84,254 36.85%
-
Net Worth 173,419 176,663 177,291 165,976 161,477 161,484 162,066 4.60%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 3,295 - - -
Div Payout % - - - - 33.01% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 173,419 176,663 177,291 165,976 161,477 161,484 162,066 4.60%
NOSH 65,939 65,919 65,907 65,863 65,909 65,911 65,880 0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.23% 6.28% 7.99% 8.22% 5.80% 6.94% 7.51% -
ROE 2.61% 3.79% 3.30% 1.75% 6.18% 5.75% 4.22% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 211.67 162.13 111.01 53.56 283.96 202.94 138.28 32.71%
EPS 8.20 10.17 8.87 4.40 15.15 14.09 10.39 -14.56%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.63 2.68 2.69 2.52 2.45 2.45 2.46 4.54%
Adjusted Per Share Value based on latest NOSH - 65,863
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.08 34.52 23.63 11.39 60.45 43.20 29.42 32.80%
EPS 1.46 2.17 1.89 0.94 3.22 3.00 2.21 -24.08%
DPS 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
NAPS 0.5601 0.5706 0.5726 0.5361 0.5215 0.5216 0.5234 4.60%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.90 0.84 0.86 0.82 0.84 1.02 1.16 -
P/RPS 0.43 0.52 0.77 1.53 0.30 0.50 0.84 -35.92%
P/EPS 13.14 8.26 9.70 18.64 5.55 7.24 11.16 11.47%
EY 7.61 12.11 10.31 5.37 18.03 13.81 8.96 -10.28%
DY 0.00 0.00 0.00 0.00 5.95 0.00 0.00 -
P/NAPS 0.34 0.31 0.32 0.33 0.34 0.42 0.47 -19.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 30/08/06 30/05/06 22/02/06 28/12/05 10/08/05 -
Price 1.04 0.86 0.86 0.83 0.86 0.80 1.12 -
P/RPS 0.49 0.53 0.77 1.55 0.30 0.39 0.81 -28.40%
P/EPS 15.18 8.46 9.70 18.86 5.68 5.68 10.78 25.55%
EY 6.59 11.83 10.31 5.30 17.61 17.61 9.28 -20.35%
DY 0.00 0.00 0.00 0.00 5.81 0.00 0.00 -
P/NAPS 0.40 0.32 0.32 0.33 0.35 0.33 0.46 -8.87%

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