[BDB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -16.2%
YoY- -37.68%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 190,153 157,043 142,138 139,573 160,270 169,220 177,939 4.52%
PBT 13,157 8,206 6,318 7,902 9,895 12,553 14,705 -7.14%
Tax -2,839 -2,459 -1,439 -1,689 -2,470 -3,570 -4,566 -27.13%
NP 10,318 5,747 4,879 6,213 7,425 8,983 10,139 1.17%
-
NP to SH 10,331 5,759 4,888 6,221 7,424 8,984 10,139 1.25%
-
Tax Rate 21.58% 29.97% 22.78% 21.37% 24.96% 28.44% 31.05% -
Total Cost 179,835 151,296 137,259 133,360 152,845 160,237 167,800 4.72%
-
Net Worth 181,766 179,341 167,511 165,709 176,399 177,407 165,976 6.23%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - 3,261 3,261 3,261 -
Div Payout % - - - - 43.94% 36.31% 32.17% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 181,766 179,341 167,511 165,709 176,399 177,407 165,976 6.23%
NOSH 66,096 65,934 65,949 65,757 65,820 65,950 65,863 0.23%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.43% 3.66% 3.43% 4.45% 4.63% 5.31% 5.70% -
ROE 5.68% 3.21% 2.92% 3.75% 4.21% 5.06% 6.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 287.69 238.18 215.53 212.25 243.49 256.59 270.16 4.27%
EPS 15.63 8.73 7.41 9.46 11.28 13.62 15.39 1.03%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.75 2.72 2.54 2.52 2.68 2.69 2.52 5.99%
Adjusted Per Share Value based on latest NOSH - 65,757
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 62.58 51.68 46.78 45.93 52.75 55.69 58.56 4.52%
EPS 3.40 1.90 1.61 2.05 2.44 2.96 3.34 1.19%
DPS 0.00 0.00 0.00 0.00 1.07 1.07 1.07 -
NAPS 0.5982 0.5902 0.5513 0.5454 0.5805 0.5839 0.5462 6.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.15 1.00 1.00 0.90 0.84 0.86 0.82 -
P/RPS 0.40 0.42 0.46 0.42 0.34 0.34 0.30 21.12%
P/EPS 7.36 11.45 13.49 9.51 7.45 6.31 5.33 23.97%
EY 13.59 8.73 7.41 10.51 13.43 15.84 18.77 -19.35%
DY 0.00 0.00 0.00 0.00 5.95 5.81 6.10 -
P/NAPS 0.42 0.37 0.39 0.36 0.31 0.32 0.33 17.42%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 28/05/07 26/02/07 30/11/06 30/08/06 30/05/06 -
Price 1.05 1.18 0.98 1.04 0.86 0.86 0.83 -
P/RPS 0.36 0.50 0.45 0.49 0.35 0.34 0.31 10.47%
P/EPS 6.72 13.51 13.22 10.99 7.62 6.31 5.39 15.82%
EY 14.89 7.40 7.56 9.10 13.12 15.84 18.55 -13.61%
DY 0.00 0.00 0.00 0.00 5.81 5.81 6.02 -
P/NAPS 0.38 0.43 0.39 0.41 0.32 0.32 0.33 9.85%

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