[BDB] YoY Annualized Quarter 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- -14.86%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 252,196 151,360 141,100 177,956 128,368 156,024 119,496 13.24%
PBT 31,272 8,284 14,620 18,660 15,744 23,540 18,584 9.05%
Tax -9,012 -2,028 -3,028 -7,692 -5,328 -9,088 -8,772 0.45%
NP 22,260 6,256 11,592 10,968 10,416 14,452 9,812 14.61%
-
NP to SH 22,260 6,260 11,592 10,968 10,416 14,452 9,812 14.61%
-
Tax Rate 28.82% 24.48% 20.71% 41.22% 33.84% 38.61% 47.20% -
Total Cost 229,936 145,104 129,508 166,988 117,952 141,572 109,684 13.11%
-
Net Worth 187,952 167,511 165,976 158,192 145,384 132,660 120,105 7.74%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 18,455 10,312 - - -
Div Payout % - - - 168.27% 99.01% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 187,952 167,511 165,976 158,192 145,384 132,660 120,105 7.74%
NOSH 66,887 65,949 65,863 65,913 64,615 61,133 50,892 4.65%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.83% 4.13% 8.22% 6.16% 8.11% 9.26% 8.21% -
ROE 11.84% 3.74% 6.98% 6.93% 7.16% 10.89% 8.17% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 377.05 229.51 214.23 269.98 198.66 255.22 234.80 8.20%
EPS 33.64 9.48 17.60 16.64 16.12 23.64 19.28 9.71%
DPS 0.00 0.00 0.00 28.00 15.96 0.00 0.00 -
NAPS 2.81 2.54 2.52 2.40 2.25 2.17 2.36 2.94%
Adjusted Per Share Value based on latest NOSH - 65,913
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 83.00 49.81 46.44 58.57 42.25 51.35 39.33 13.24%
EPS 7.33 2.06 3.81 3.61 3.43 4.76 3.23 14.62%
DPS 0.00 0.00 0.00 6.07 3.39 0.00 0.00 -
NAPS 0.6186 0.5513 0.5462 0.5206 0.4785 0.4366 0.3953 7.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.78 1.00 0.82 1.12 1.48 0.99 1.20 -
P/RPS 0.21 0.44 0.38 0.41 0.74 0.39 0.51 -13.73%
P/EPS 2.34 10.54 4.66 6.73 9.18 4.19 6.22 -15.02%
EY 42.67 9.49 21.46 14.86 10.89 23.88 16.07 17.65%
DY 0.00 0.00 0.00 25.00 10.78 0.00 0.00 -
P/NAPS 0.28 0.39 0.33 0.47 0.66 0.46 0.51 -9.50%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 30/05/06 26/05/05 25/05/04 29/05/03 21/05/02 -
Price 0.90 0.98 0.83 1.02 1.24 1.00 1.40 -
P/RPS 0.24 0.43 0.39 0.38 0.62 0.39 0.60 -14.15%
P/EPS 2.70 10.32 4.72 6.13 7.69 4.23 7.26 -15.18%
EY 36.98 9.69 21.20 16.31 13.00 23.64 13.77 17.88%
DY 0.00 0.00 0.00 27.45 12.87 0.00 0.00 -
P/NAPS 0.32 0.39 0.33 0.42 0.55 0.46 0.59 -9.68%

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