[BDB] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 14.68%
YoY- -27.81%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 144,382 191,026 157,815 106,875 133,759 113,024 135,778 1.02%
PBT 13,484 17,562 13,872 8,618 14,437 12,400 20,436 -6.68%
Tax -3,682 -4,897 -3,037 -1,911 -5,150 -3,361 -8,452 -12.92%
NP 9,802 12,665 10,835 6,707 9,287 9,039 11,984 -3.29%
-
NP to SH 9,802 12,662 10,828 6,704 9,287 9,039 11,984 -3.29%
-
Tax Rate 27.31% 27.88% 21.89% 22.17% 35.67% 27.10% 41.36% -
Total Cost 134,580 178,361 146,980 100,168 124,472 103,985 123,794 1.40%
-
Net Worth 192,598 190,625 181,345 176,663 161,484 150,122 140,145 5.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 192,598 190,625 181,345 176,663 161,484 150,122 140,145 5.43%
NOSH 66,185 66,189 65,943 65,919 65,911 65,270 62,286 1.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.79% 6.63% 6.87% 6.28% 6.94% 8.00% 8.83% -
ROE 5.09% 6.64% 5.97% 3.79% 5.75% 6.02% 8.55% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 218.15 288.61 239.32 162.13 202.94 173.16 217.99 0.01%
EPS 14.81 19.13 16.42 10.17 14.09 13.85 19.24 -4.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.88 2.75 2.68 2.45 2.30 2.25 4.37%
Adjusted Per Share Value based on latest NOSH - 65,820
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.52 62.87 51.94 35.17 44.02 37.20 44.69 1.02%
EPS 3.23 4.17 3.56 2.21 3.06 2.97 3.94 -3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6338 0.6274 0.5968 0.5814 0.5315 0.4941 0.4612 5.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.00 0.69 1.15 0.84 1.02 1.22 1.45 -
P/RPS 0.46 0.24 0.48 0.52 0.50 0.70 0.67 -6.06%
P/EPS 6.75 3.61 7.00 8.26 7.24 8.81 7.54 -1.82%
EY 14.81 27.72 14.28 12.11 13.81 11.35 13.27 1.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.42 0.31 0.42 0.53 0.64 -9.99%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 24/11/08 26/11/07 30/11/06 28/12/05 25/11/04 18/11/03 -
Price 0.96 0.78 1.05 0.86 0.80 1.25 1.54 -
P/RPS 0.44 0.27 0.44 0.53 0.39 0.72 0.71 -7.65%
P/EPS 6.48 4.08 6.39 8.46 5.68 9.03 8.00 -3.44%
EY 15.43 24.53 15.64 11.83 17.61 11.08 12.49 3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.38 0.32 0.33 0.54 0.68 -11.34%

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