[BDB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.8%
YoY- -2.89%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 178,138 179,363 169,800 157,403 155,642 160,932 171,483 2.56%
PBT 19,429 20,394 18,120 17,391 14,541 17,237 20,628 -3.91%
Tax -6,300 -5,594 -5,100 -4,509 -4,219 -6,793 -8,371 -17.24%
NP 13,129 14,800 13,020 12,882 10,322 10,444 12,257 4.68%
-
NP to SH 13,129 14,800 13,020 12,882 10,322 10,444 12,257 4.68%
-
Tax Rate 32.43% 27.43% 28.15% 25.93% 29.01% 39.41% 40.58% -
Total Cost 165,009 164,563 156,780 144,521 145,320 150,488 159,226 2.40%
-
Net Worth 161,264 162,012 158,192 150,650 147,580 145,907 145,384 7.14%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,523 8,818 13,177 17,313 -
Div Payout % - - - 35.11% 85.43% 126.18% 141.26% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 161,264 162,012 158,192 150,650 147,580 145,907 145,384 7.14%
NOSH 65,822 65,858 65,913 63,834 64,165 63,994 64,615 1.24%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.37% 8.25% 7.67% 8.18% 6.63% 6.49% 7.15% -
ROE 8.14% 9.14% 8.23% 8.55% 6.99% 7.16% 8.43% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 270.64 272.35 257.61 246.58 242.56 251.48 265.39 1.31%
EPS 19.95 22.47 19.75 20.18 16.09 16.32 18.97 3.41%
DPS 0.00 0.00 0.00 7.00 13.74 20.59 26.80 -
NAPS 2.45 2.46 2.40 2.36 2.30 2.28 2.25 5.83%
Adjusted Per Share Value based on latest NOSH - 63,834
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 57.54 57.93 54.84 50.84 50.27 51.98 55.39 2.56%
EPS 4.24 4.78 4.21 4.16 3.33 3.37 3.96 4.65%
DPS 0.00 0.00 0.00 1.46 2.85 4.26 5.59 -
NAPS 0.5209 0.5233 0.5109 0.4866 0.4767 0.4713 0.4696 7.14%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.02 1.16 1.12 1.31 1.22 1.23 1.48 -
P/RPS 0.38 0.43 0.43 0.53 0.50 0.49 0.56 -22.76%
P/EPS 5.11 5.16 5.67 6.49 7.58 7.54 7.80 -24.54%
EY 19.56 19.37 17.64 15.40 13.19 13.27 12.82 32.49%
DY 0.00 0.00 0.00 5.34 11.26 16.74 18.10 -
P/NAPS 0.42 0.47 0.47 0.56 0.53 0.54 0.66 -25.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/12/05 10/08/05 26/05/05 22/02/05 25/11/04 24/08/04 25/05/04 -
Price 0.80 1.12 1.02 1.25 1.25 1.19 1.24 -
P/RPS 0.30 0.41 0.40 0.51 0.52 0.47 0.47 -25.84%
P/EPS 4.01 4.98 5.16 6.19 7.77 7.29 6.54 -27.80%
EY 24.93 20.06 19.37 16.14 12.87 13.71 15.30 38.42%
DY 0.00 0.00 0.00 5.60 10.99 17.30 21.61 -
P/NAPS 0.33 0.46 0.42 0.53 0.54 0.52 0.55 -28.84%

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