[BDB] QoQ TTM 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- 1.07%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 187,153 178,138 179,363 169,800 157,403 155,642 160,932 10.55%
PBT 15,715 19,429 20,394 18,120 17,391 14,541 17,237 -5.96%
Tax -5,732 -6,300 -5,594 -5,100 -4,509 -4,219 -6,793 -10.67%
NP 9,983 13,129 14,800 13,020 12,882 10,322 10,444 -2.95%
-
NP to SH 9,983 13,129 14,800 13,020 12,882 10,322 10,444 -2.95%
-
Tax Rate 36.47% 32.43% 27.43% 28.15% 25.93% 29.01% 39.41% -
Total Cost 177,170 165,009 164,563 156,780 144,521 145,320 150,488 11.46%
-
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 - - - 4,523 8,818 13,177 -60.48%
Div Payout % 32.67% - - - 35.11% 85.43% 126.18% -
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 5.33% 7.37% 8.25% 7.67% 8.18% 6.63% 6.49% -
ROE 6.20% 8.14% 9.14% 8.23% 8.55% 6.99% 7.16% -
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 286.88 270.64 272.35 257.61 246.58 242.56 251.48 9.15%
EPS 15.30 19.95 22.47 19.75 20.18 16.09 16.32 -4.20%
DPS 5.00 0.00 0.00 0.00 7.00 13.74 20.59 -60.97%
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 60.45 57.54 57.93 54.84 50.84 50.27 51.98 10.55%
EPS 3.22 4.24 4.78 4.21 4.16 3.33 3.37 -2.98%
DPS 1.05 0.00 0.00 0.00 1.46 2.85 4.26 -60.58%
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 0.29 0.38 0.43 0.43 0.53 0.50 0.49 -29.44%
P/EPS 5.49 5.11 5.16 5.67 6.49 7.58 7.54 -19.01%
EY 18.22 19.56 19.37 17.64 15.40 13.19 13.27 23.46%
DY 5.95 0.00 0.00 0.00 5.34 11.26 16.74 -49.72%
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 0.30 0.30 0.41 0.40 0.51 0.52 0.47 -25.80%
P/EPS 5.62 4.01 4.98 5.16 6.19 7.77 7.29 -15.88%
EY 17.79 24.93 20.06 19.37 16.14 12.87 13.71 18.91%
DY 5.81 0.00 0.00 0.00 5.60 10.99 17.30 -51.58%
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