[BDB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -28.63%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 53,394 42,660 46,610 44,489 44,379 43,885 37,047 27.50%
PBT 1,277 3,885 5,888 4,665 4,991 4,850 3,614 -49.92%
Tax -581 -1,443 -1,785 -1,923 -1,149 -737 -1,291 -41.18%
NP 696 2,442 4,103 2,742 3,842 4,113 2,323 -55.12%
-
NP to SH 696 2,442 4,103 2,742 3,842 4,113 2,323 -55.12%
-
Tax Rate 45.50% 37.14% 30.32% 41.22% 23.02% 15.20% 35.72% -
Total Cost 52,698 40,218 42,507 41,747 40,537 39,772 34,724 31.96%
-
Net Worth 161,138 161,264 162,012 158,192 150,650 147,580 145,907 6.82%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,261 - - 4,613 - 4,491 2,310 25.76%
Div Payout % 468.66% - - 168.27% - 109.20% 99.45% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 161,138 161,264 162,012 158,192 150,650 147,580 145,907 6.82%
NOSH 65,238 65,822 65,858 65,913 63,834 64,165 63,994 1.28%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.30% 5.72% 8.80% 6.16% 8.66% 9.37% 6.27% -
ROE 0.43% 1.51% 2.53% 1.73% 2.55% 2.79% 1.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 81.84 64.81 70.77 67.50 69.52 68.39 57.89 25.88%
EPS 0.21 3.71 6.23 4.16 6.02 6.41 3.63 -84.96%
DPS 5.00 0.00 0.00 7.00 0.00 7.00 3.61 24.17%
NAPS 2.47 2.45 2.46 2.40 2.36 2.30 2.28 5.46%
Adjusted Per Share Value based on latest NOSH - 65,913
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.25 13.78 15.05 14.37 14.33 14.17 11.97 27.49%
EPS 0.22 0.79 1.33 0.89 1.24 1.33 0.75 -55.75%
DPS 1.05 0.00 0.00 1.49 0.00 1.45 0.75 25.06%
NAPS 0.5204 0.5209 0.5233 0.5109 0.4866 0.4767 0.4713 6.81%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.84 1.02 1.16 1.12 1.31 1.22 1.23 -
P/RPS 1.03 1.57 1.64 1.66 1.88 1.78 2.12 -38.11%
P/EPS 78.74 27.49 18.62 26.92 21.77 19.03 33.88 75.18%
EY 1.27 3.64 5.37 3.71 4.59 5.25 2.95 -42.89%
DY 5.95 0.00 0.00 6.25 0.00 5.74 2.93 60.15%
P/NAPS 0.34 0.42 0.47 0.47 0.56 0.53 0.54 -26.47%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 28/12/05 10/08/05 26/05/05 22/02/05 25/11/04 24/08/04 -
Price 0.86 0.80 1.12 1.02 1.25 1.25 1.19 -
P/RPS 1.05 1.23 1.58 1.51 1.80 1.83 2.06 -36.11%
P/EPS 80.61 21.56 17.98 24.52 20.77 19.50 32.78 81.88%
EY 1.24 4.64 5.56 4.08 4.81 5.13 3.05 -45.02%
DY 5.81 0.00 0.00 6.86 0.00 5.60 3.03 54.16%
P/NAPS 0.35 0.33 0.46 0.42 0.53 0.54 0.52 -23.14%

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