[BDB] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -19.37%
YoY- -22.5%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 263,292 234,527 139,572 187,153 157,404 178,396 156,233 9.07%
PBT 19,570 16,491 7,902 15,714 17,392 22,577 20,723 -0.94%
Tax -4,609 -7,240 -3,390 -4,861 -4,510 -9,311 -7,184 -7.12%
NP 14,961 9,251 4,512 10,853 12,882 13,266 13,539 1.67%
-
NP to SH 14,963 9,261 4,518 9,984 12,882 13,266 13,539 1.67%
-
Tax Rate 23.55% 43.90% 42.90% 30.93% 25.93% 41.24% 34.67% -
Total Cost 248,331 225,276 135,060 176,300 144,522 165,130 142,694 9.66%
-
Net Worth 185,352 180,293 173,419 161,477 154,927 138,551 123,398 7.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 3,302 - 3,295 4,595 4,291 - -
Div Payout % - 35.66% - 33.01% 35.67% 32.35% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 185,352 180,293 173,419 161,477 154,927 138,551 123,398 7.00%
NOSH 66,197 66,041 65,939 65,909 65,647 61,306 61,699 1.17%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.68% 3.94% 3.23% 5.80% 8.18% 7.44% 8.67% -
ROE 8.07% 5.14% 2.61% 6.18% 8.31% 9.57% 10.97% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 397.74 355.12 211.67 283.96 239.77 290.99 253.22 7.80%
EPS 22.60 13.99 8.20 15.15 19.62 21.40 22.20 0.29%
DPS 0.00 5.00 0.00 5.00 7.00 7.00 0.00 -
NAPS 2.80 2.73 2.63 2.45 2.36 2.26 2.00 5.76%
Adjusted Per Share Value based on latest NOSH - 65,238
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 86.65 77.18 45.93 61.59 51.80 58.71 51.42 9.07%
EPS 4.92 3.05 1.49 3.29 4.24 4.37 4.46 1.64%
DPS 0.00 1.09 0.00 1.08 1.51 1.41 0.00 -
NAPS 0.61 0.5934 0.5707 0.5314 0.5099 0.456 0.4061 7.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.60 1.10 0.90 0.84 1.31 1.43 0.98 -
P/RPS 0.15 0.31 0.43 0.30 0.55 0.49 0.39 -14.70%
P/EPS 2.65 7.84 13.14 5.55 6.68 6.61 4.47 -8.33%
EY 37.67 12.75 7.61 18.03 14.98 15.13 22.39 9.04%
DY 0.00 4.55 0.00 5.95 5.34 4.90 0.00 -
P/NAPS 0.21 0.40 0.34 0.34 0.56 0.63 0.49 -13.15%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 26/02/08 26/02/07 22/02/06 22/02/05 24/02/04 26/02/03 -
Price 0.58 0.93 1.04 0.86 1.25 1.54 0.83 -
P/RPS 0.15 0.26 0.49 0.30 0.52 0.53 0.33 -12.30%
P/EPS 2.57 6.63 15.18 5.68 6.37 7.12 3.78 -6.22%
EY 38.97 15.08 6.59 17.61 15.70 14.05 26.44 6.67%
DY 0.00 5.38 0.00 5.81 5.60 4.55 0.00 -
P/NAPS 0.21 0.34 0.40 0.35 0.53 0.68 0.42 -10.90%

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