[BDB] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -11.39%
YoY- -39.3%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 235,969 263,799 157,043 169,220 179,363 160,932 179,571 4.65%
PBT 15,887 22,419 8,206 12,553 20,394 17,237 24,362 -6.87%
Tax -3,629 -8,486 -2,459 -3,570 -5,594 -6,793 -8,367 -12.98%
NP 12,258 13,933 5,747 8,983 14,800 10,444 15,995 -4.33%
-
NP to SH 12,259 13,934 5,759 8,984 14,800 10,444 15,995 -4.33%
-
Tax Rate 22.84% 37.85% 29.97% 28.44% 27.43% 39.41% 34.34% -
Total Cost 223,711 249,866 151,296 160,237 164,563 150,488 163,576 5.35%
-
Net Worth 192,787 192,685 179,341 177,407 162,012 145,907 136,848 5.87%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 3,292 - 3,261 - 13,177 4,135 -
Div Payout % - 23.63% - 36.31% - 126.18% 25.86% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 192,787 192,685 179,341 177,407 162,012 145,907 136,848 5.87%
NOSH 66,250 66,904 65,934 65,950 65,858 63,994 61,093 1.35%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.19% 5.28% 3.66% 5.31% 8.25% 6.49% 8.91% -
ROE 6.36% 7.23% 3.21% 5.06% 9.14% 7.16% 11.69% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 356.18 394.29 238.18 256.59 272.35 251.48 293.93 3.25%
EPS 18.50 20.83 8.73 13.62 22.47 16.32 26.18 -5.61%
DPS 0.00 5.00 0.00 5.00 0.00 20.59 6.77 -
NAPS 2.91 2.88 2.72 2.69 2.46 2.28 2.24 4.45%
Adjusted Per Share Value based on latest NOSH - 65,950
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 77.66 86.82 51.68 55.69 59.03 52.96 59.10 4.65%
EPS 4.03 4.59 1.90 2.96 4.87 3.44 5.26 -4.33%
DPS 0.00 1.08 0.00 1.07 0.00 4.34 1.36 -
NAPS 0.6345 0.6341 0.5902 0.5839 0.5332 0.4802 0.4504 5.87%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.05 0.95 1.00 0.86 1.16 1.23 1.08 -
P/RPS 0.29 0.24 0.42 0.34 0.43 0.49 0.37 -3.97%
P/EPS 5.67 4.56 11.45 6.31 5.16 7.54 4.13 5.41%
EY 17.62 21.92 8.73 15.84 19.37 13.27 24.24 -5.17%
DY 0.00 5.26 0.00 5.81 0.00 16.74 6.27 -
P/NAPS 0.36 0.33 0.37 0.32 0.47 0.54 0.48 -4.67%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 25/08/08 27/08/07 30/08/06 10/08/05 24/08/04 26/08/03 -
Price 0.90 0.89 1.18 0.86 1.12 1.19 1.37 -
P/RPS 0.25 0.23 0.50 0.34 0.41 0.47 0.47 -9.97%
P/EPS 4.86 4.27 13.51 6.31 4.98 7.29 5.23 -1.21%
EY 20.56 23.40 7.40 15.84 20.06 13.71 19.11 1.22%
DY 0.00 5.62 0.00 5.81 0.00 17.30 4.94 -
P/NAPS 0.31 0.31 0.43 0.32 0.46 0.52 0.61 -10.65%

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