[BDB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.56%
YoY- -22.13%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 139,573 160,270 169,220 177,939 187,153 178,138 179,363 -15.35%
PBT 7,902 9,895 12,553 14,705 15,715 19,429 20,394 -46.75%
Tax -1,689 -2,470 -3,570 -4,566 -5,732 -6,300 -5,594 -54.89%
NP 6,213 7,425 8,983 10,139 9,983 13,129 14,800 -43.84%
-
NP to SH 6,221 7,424 8,984 10,139 9,983 13,129 14,800 -43.79%
-
Tax Rate 21.37% 24.96% 28.44% 31.05% 36.47% 32.43% 27.43% -
Total Cost 133,360 152,845 160,237 167,800 177,170 165,009 164,563 -13.04%
-
Net Worth 165,709 176,399 177,407 165,976 161,138 161,264 162,012 1.51%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 3,261 3,261 3,261 3,261 - - -
Div Payout % - 43.94% 36.31% 32.17% 32.67% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 165,709 176,399 177,407 165,976 161,138 161,264 162,012 1.51%
NOSH 65,757 65,820 65,950 65,863 65,238 65,822 65,858 -0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.45% 4.63% 5.31% 5.70% 5.33% 7.37% 8.25% -
ROE 3.75% 4.21% 5.06% 6.11% 6.20% 8.14% 9.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 212.25 243.49 256.59 270.16 286.88 270.64 272.35 -15.27%
EPS 9.46 11.28 13.62 15.39 15.30 19.95 22.47 -43.73%
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.52 2.68 2.69 2.52 2.47 2.45 2.46 1.61%
Adjusted Per Share Value based on latest NOSH - 65,863
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.08 51.76 54.65 57.47 60.45 57.54 57.93 -15.35%
EPS 2.01 2.40 2.90 3.27 3.22 4.24 4.78 -43.78%
DPS 0.00 1.05 1.05 1.05 1.05 0.00 0.00 -
NAPS 0.5352 0.5697 0.573 0.5361 0.5204 0.5209 0.5233 1.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.90 0.84 0.86 0.82 0.84 1.02 1.16 -
P/RPS 0.42 0.34 0.34 0.30 0.29 0.38 0.43 -1.55%
P/EPS 9.51 7.45 6.31 5.33 5.49 5.11 5.16 50.15%
EY 10.51 13.43 15.84 18.77 18.22 19.56 19.37 -33.40%
DY 0.00 5.95 5.81 6.10 5.95 0.00 0.00 -
P/NAPS 0.36 0.31 0.32 0.33 0.34 0.42 0.47 -16.24%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 30/08/06 30/05/06 22/02/06 28/12/05 10/08/05 -
Price 1.04 0.86 0.86 0.83 0.86 0.80 1.12 -
P/RPS 0.49 0.35 0.34 0.31 0.30 0.30 0.41 12.58%
P/EPS 10.99 7.62 6.31 5.39 5.62 4.01 4.98 69.25%
EY 9.10 13.12 15.84 18.55 17.79 24.93 20.06 -40.87%
DY 0.00 5.81 5.81 6.02 5.81 0.00 0.00 -
P/NAPS 0.41 0.32 0.32 0.33 0.35 0.33 0.46 -7.36%

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