[BLDPLNT] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -25.64%
YoY- -49.49%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 101,980 134,228 133,106 116,922 119,412 127,946 120,970 -10.76%
PBT 30,668 25,680 20,806 18,670 24,772 24,692 25,070 14.39%
Tax -8,512 -8,805 -6,385 -5,850 -7,376 -6,866 -1,950 167.33%
NP 22,156 16,875 14,421 12,820 17,396 17,826 23,120 -2.80%
-
NP to SH 22,344 17,004 14,686 13,090 17,604 17,890 23,134 -2.29%
-
Tax Rate 27.76% 34.29% 30.69% 31.33% 29.78% 27.81% 7.78% -
Total Cost 79,824 117,353 118,685 104,102 102,016 110,120 97,850 -12.70%
-
Net Worth 349,443 344,310 338,269 333,200 338,146 236,910 188,632 50.89%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 349,443 344,310 338,269 333,200 338,146 236,910 188,632 50.89%
NOSH 85,022 85,014 84,992 85,000 84,961 60,436 62,877 22.30%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 21.73% 12.57% 10.83% 10.96% 14.57% 13.93% 19.11% -
ROE 6.39% 4.94% 4.34% 3.93% 5.21% 7.55% 12.26% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 119.94 157.89 156.61 137.56 140.55 211.70 192.39 -27.04%
EPS 26.28 20.00 17.28 15.40 20.72 21.05 27.21 -2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 4.05 3.98 3.92 3.98 3.92 3.00 23.37%
Adjusted Per Share Value based on latest NOSH - 85,119
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 109.07 143.56 142.36 125.05 127.71 136.84 129.38 -10.76%
EPS 23.90 18.19 15.71 14.00 18.83 19.13 24.74 -2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7374 3.6825 3.6179 3.5636 3.6165 2.5338 2.0175 50.89%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.83 2.60 2.22 2.28 2.20 2.27 2.16 -
P/RPS 2.36 1.65 1.42 1.66 1.57 1.07 1.12 64.43%
P/EPS 10.77 13.00 12.85 14.81 10.62 7.67 5.87 49.92%
EY 9.29 7.69 7.78 6.75 9.42 13.04 17.03 -33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.56 0.58 0.55 0.58 0.72 -2.79%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 27/02/07 30/11/06 30/08/06 31/05/06 28/02/06 29/11/05 -
Price 2.94 2.83 2.36 2.31 2.22 2.28 2.27 -
P/RPS 2.45 1.79 1.51 1.68 1.58 1.08 1.18 62.82%
P/EPS 11.19 14.15 13.66 15.00 10.71 7.70 6.17 48.77%
EY 8.94 7.07 7.32 6.67 9.33 12.98 16.21 -32.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.59 0.59 0.56 0.58 0.76 -3.54%

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