[BLDPLNT] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -31.58%
YoY- 649.96%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 119,804 144,214 149,790 146,822 151,672 132,320 62,645 54.01%
PBT 25,760 34,781 32,816 27,908 38,084 30,672 19,510 20.33%
Tax -2,320 -3,915 -6,224 -3,824 -9,868 -15,075 -2,342 -0.62%
NP 23,440 30,866 26,592 24,084 28,216 15,597 17,168 23.04%
-
NP to SH 23,440 25,690 21,812 19,304 28,216 21,604 17,168 23.04%
-
Tax Rate 9.01% 11.26% 18.97% 13.70% 25.91% 49.15% 12.00% -
Total Cost 96,364 113,348 123,198 122,738 123,456 116,723 45,477 64.89%
-
Net Worth 188,892 265,030 308,596 301,687 301,707 234,004 141,568 21.17%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 3,314 - -
Div Payout % - - - - - 15.34% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 188,892 265,030 308,596 301,687 301,707 234,004 141,568 21.17%
NOSH 62,964 70,863 85,012 84,982 84,987 66,290 35,480 46.52%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 19.57% 21.40% 17.75% 16.40% 18.60% 11.79% 27.41% -
ROE 12.41% 9.69% 7.07% 6.40% 9.35% 9.23% 12.13% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 190.27 203.51 176.20 172.77 178.46 199.61 176.56 5.10%
EPS 27.56 36.31 31.28 28.34 33.20 32.59 48.39 -31.26%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.00 3.74 3.63 3.55 3.55 3.53 3.99 -17.29%
Adjusted Per Share Value based on latest NOSH - 84,974
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 128.09 154.19 160.16 156.98 162.17 141.48 66.98 54.00%
EPS 25.06 27.47 23.32 20.64 30.17 23.10 18.36 23.02%
DPS 0.00 0.00 0.00 0.00 0.00 3.54 0.00 -
NAPS 2.0196 2.8337 3.2995 3.2256 3.2259 2.502 1.5137 21.17%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.05 2.16 2.20 2.22 2.35 2.19 2.01 -
P/RPS 1.08 1.06 1.25 1.28 1.32 1.10 1.14 -3.53%
P/EPS 5.51 5.96 8.57 9.77 7.08 6.72 4.15 20.77%
EY 18.16 16.78 11.66 10.23 14.13 14.88 24.07 -17.11%
DY 0.00 0.00 0.00 0.00 0.00 2.28 0.00 -
P/NAPS 0.68 0.58 0.61 0.63 0.66 0.62 0.50 22.72%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 29/11/04 27/08/04 28/05/04 05/03/04 21/11/03 -
Price 2.10 2.20 2.08 2.06 2.25 2.38 2.12 -
P/RPS 1.10 1.08 1.18 1.19 1.26 1.19 1.20 -5.63%
P/EPS 5.64 6.07 8.11 9.07 6.78 7.30 4.38 18.34%
EY 17.73 16.48 12.34 11.03 14.76 13.69 22.82 -15.47%
DY 0.00 0.00 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 0.70 0.59 0.57 0.58 0.63 0.67 0.53 20.35%

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