[BDB] QoQ Quarter 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- -40.48%
YoY- -40.63%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 37,891 35,275 53,394 42,660 46,610 44,489 44,379 -10.02%
PBT 3,736 3,655 1,277 3,885 5,888 4,665 4,991 -17.60%
Tax -789 -757 -581 -1,443 -1,785 -1,923 -1,149 -22.21%
NP 2,947 2,898 696 2,442 4,103 2,742 3,842 -16.24%
-
NP to SH 2,948 2,898 696 2,442 4,103 2,742 3,842 -16.22%
-
Tax Rate 21.12% 20.71% 45.50% 37.14% 30.32% 41.22% 23.02% -
Total Cost 34,944 32,377 52,698 40,218 42,507 41,747 40,537 -9.44%
-
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 - - 4,613 - -
Div Payout % - - 468.66% - - 168.27% - -
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 7.78% 8.22% 1.30% 5.72% 8.80% 6.16% 8.66% -
ROE 1.66% 1.75% 0.43% 1.51% 2.53% 1.73% 2.55% -
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 57.45 53.56 81.84 64.81 70.77 67.50 69.52 -11.96%
EPS 4.47 4.40 0.21 3.71 6.23 4.16 6.02 -18.04%
DPS 0.00 0.00 5.00 0.00 0.00 7.00 0.00 -
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 12.47 11.61 17.57 14.04 15.34 14.64 14.61 -10.04%
EPS 0.97 0.95 0.23 0.80 1.35 0.90 1.26 -16.04%
DPS 0.00 0.00 1.07 0.00 0.00 1.52 0.00 -
NAPS 0.5839 0.5462 0.5303 0.5307 0.5332 0.5206 0.4958 11.55%
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 1.50 1.53 1.03 1.57 1.64 1.66 1.88 -14.01%
P/EPS 19.24 18.64 78.74 27.49 18.62 26.92 21.77 -7.92%
EY 5.20 5.37 1.27 3.64 5.37 3.71 4.59 8.69%
DY 0.00 0.00 5.95 0.00 0.00 6.25 0.00 -
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 1.50 1.55 1.05 1.23 1.58 1.51 1.80 -11.47%
P/EPS 19.24 18.86 80.61 21.56 17.98 24.52 20.77 -4.98%
EY 5.20 5.30 1.24 4.64 5.56 4.08 4.81 5.34%
DY 0.00 0.00 5.81 0.00 0.00 6.86 0.00 -
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