[BDB] QoQ TTM 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- -17.36%
YoY- -43.45%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 157,043 142,138 139,573 160,270 169,220 177,939 187,153 -11.06%
PBT 8,206 6,318 7,902 9,895 12,553 14,705 15,715 -35.23%
Tax -2,459 -1,439 -1,689 -2,470 -3,570 -4,566 -5,732 -43.20%
NP 5,747 4,879 6,213 7,425 8,983 10,139 9,983 -30.86%
-
NP to SH 5,759 4,888 6,221 7,424 8,984 10,139 9,983 -30.77%
-
Tax Rate 29.97% 22.78% 21.37% 24.96% 28.44% 31.05% 36.47% -
Total Cost 151,296 137,259 133,360 152,845 160,237 167,800 177,170 -10.01%
-
Net Worth 179,341 167,511 165,709 176,399 177,407 165,976 161,138 7.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 3,261 3,261 3,261 3,261 -
Div Payout % - - - 43.94% 36.31% 32.17% 32.67% -
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 179,341 167,511 165,709 176,399 177,407 165,976 161,138 7.41%
NOSH 65,934 65,949 65,757 65,820 65,950 65,863 65,238 0.71%
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 3.66% 3.43% 4.45% 4.63% 5.31% 5.70% 5.33% -
ROE 3.21% 2.92% 3.75% 4.21% 5.06% 6.11% 6.20% -
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 238.18 215.53 212.25 243.49 256.59 270.16 286.88 -11.69%
EPS 8.73 7.41 9.46 11.28 13.62 15.39 15.30 -31.27%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 2.72 2.54 2.52 2.68 2.69 2.52 2.47 6.65%
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 51.68 46.78 45.93 52.75 55.69 58.56 61.59 -11.06%
EPS 1.90 1.61 2.05 2.44 2.96 3.34 3.29 -30.72%
DPS 0.00 0.00 0.00 1.07 1.07 1.07 1.07 -
NAPS 0.5902 0.5513 0.5454 0.5805 0.5839 0.5462 0.5303 7.41%
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 0.42 0.46 0.42 0.34 0.34 0.30 0.29 28.09%
P/EPS 11.45 13.49 9.51 7.45 6.31 5.33 5.49 63.45%
EY 8.73 7.41 10.51 13.43 15.84 18.77 18.22 -38.85%
DY 0.00 0.00 0.00 5.95 5.81 6.10 5.95 -
P/NAPS 0.37 0.39 0.36 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 0.50 0.45 0.49 0.35 0.34 0.31 0.30 40.70%
P/EPS 13.51 13.22 10.99 7.62 6.31 5.39 5.62 79.73%
EY 7.40 7.56 9.10 13.12 15.84 18.55 17.79 -44.36%
DY 0.00 0.00 0.00 5.81 5.81 6.02 5.81 -
P/NAPS 0.43 0.39 0.41 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