[BLDPLNT] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.99%
YoY- 27.05%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 120,536 119,804 144,214 149,790 146,822 151,672 132,320 -6.03%
PBT 25,022 25,760 34,781 32,816 27,908 38,084 30,672 -12.70%
Tax -4,298 -2,320 -3,915 -6,224 -3,824 -9,868 -15,075 -56.71%
NP 20,724 23,440 30,866 26,592 24,084 28,216 15,597 20.88%
-
NP to SH 25,918 23,440 25,690 21,812 19,304 28,216 21,604 12.91%
-
Tax Rate 17.18% 9.01% 11.26% 18.97% 13.70% 25.91% 49.15% -
Total Cost 99,812 96,364 113,348 123,198 122,738 123,456 116,723 -9.91%
-
Net Worth 196,973 188,892 265,030 308,596 301,687 301,707 234,004 -10.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 3,314 -
Div Payout % - - - - - - 15.34% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 196,973 188,892 265,030 308,596 301,687 301,707 234,004 -10.85%
NOSH 65,657 62,964 70,863 85,012 84,982 84,987 66,290 -0.63%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.19% 19.57% 21.40% 17.75% 16.40% 18.60% 11.79% -
ROE 13.16% 12.41% 9.69% 7.07% 6.40% 9.35% 9.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 183.58 190.27 203.51 176.20 172.77 178.46 199.61 -5.43%
EPS 30.50 27.56 36.31 31.28 28.34 33.20 32.59 -4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 3.00 3.00 3.74 3.63 3.55 3.55 3.53 -10.28%
Adjusted Per Share Value based on latest NOSH - 84,989
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 128.92 128.13 154.24 160.20 157.03 162.22 141.52 -6.03%
EPS 27.72 25.07 27.48 23.33 20.65 30.18 23.11 12.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.54 -
NAPS 2.1067 2.0202 2.8346 3.3005 3.2266 3.2268 2.5027 -10.85%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.08 2.05 2.16 2.20 2.22 2.35 2.19 -
P/RPS 1.13 1.08 1.06 1.25 1.28 1.32 1.10 1.81%
P/EPS 5.27 5.51 5.96 8.57 9.77 7.08 6.72 -14.97%
EY 18.98 18.16 16.78 11.66 10.23 14.13 14.88 17.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.28 -
P/NAPS 0.69 0.68 0.58 0.61 0.63 0.66 0.62 7.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 25/02/05 29/11/04 27/08/04 28/05/04 05/03/04 -
Price 2.03 2.10 2.20 2.08 2.06 2.25 2.38 -
P/RPS 1.11 1.10 1.08 1.18 1.19 1.26 1.19 -4.53%
P/EPS 5.14 5.64 6.07 8.11 9.07 6.78 7.30 -20.87%
EY 19.45 17.73 16.48 12.34 11.03 14.76 13.69 26.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.68 0.70 0.59 0.57 0.58 0.63 0.67 0.99%

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