[BLDPLNT] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.57%
YoY- 34.26%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 119,412 127,946 120,970 120,536 119,804 144,214 149,790 -14.03%
PBT 24,772 24,692 25,070 25,022 25,760 34,781 32,816 -17.10%
Tax -7,376 -6,866 -1,950 -4,298 -2,320 -3,915 -6,224 11.99%
NP 17,396 17,826 23,120 20,724 23,440 30,866 26,592 -24.66%
-
NP to SH 17,604 17,890 23,134 25,918 23,440 25,690 21,812 -13.32%
-
Tax Rate 29.78% 27.81% 7.78% 17.18% 9.01% 11.26% 18.97% -
Total Cost 102,016 110,120 97,850 99,812 96,364 113,348 123,198 -11.82%
-
Net Worth 338,146 236,910 188,632 196,973 188,892 265,030 308,596 6.29%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 338,146 236,910 188,632 196,973 188,892 265,030 308,596 6.29%
NOSH 84,961 60,436 62,877 65,657 62,964 70,863 85,012 -0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.57% 13.93% 19.11% 17.19% 19.57% 21.40% 17.75% -
ROE 5.21% 7.55% 12.26% 13.16% 12.41% 9.69% 7.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 140.55 211.70 192.39 183.58 190.27 203.51 176.20 -14.00%
EPS 20.72 21.05 27.21 30.50 27.56 36.31 31.28 -24.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.92 3.00 3.00 3.00 3.74 3.63 6.33%
Adjusted Per Share Value based on latest NOSH - 67,776
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 127.68 136.80 129.34 128.88 128.09 154.19 160.16 -14.03%
EPS 18.82 19.13 24.74 27.71 25.06 27.47 23.32 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6155 2.5331 2.0169 2.106 2.0196 2.8337 3.2995 6.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.20 2.27 2.16 2.08 2.05 2.16 2.20 -
P/RPS 1.57 1.07 1.12 1.13 1.08 1.06 1.25 16.42%
P/EPS 10.62 7.67 5.87 5.27 5.51 5.96 8.57 15.38%
EY 9.42 13.04 17.03 18.98 18.16 16.78 11.66 -13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.72 0.69 0.68 0.58 0.61 -6.67%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 25/02/05 29/11/04 -
Price 2.22 2.28 2.27 2.03 2.10 2.20 2.08 -
P/RPS 1.58 1.08 1.18 1.11 1.10 1.08 1.18 21.50%
P/EPS 10.71 7.70 6.17 5.14 5.64 6.07 8.11 20.38%
EY 9.33 12.98 16.21 19.45 17.73 16.48 12.34 -17.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.76 0.68 0.70 0.59 0.57 -1.17%

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