[BLDPLNT] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.74%
YoY- 6.06%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 116,922 119,412 127,946 120,970 120,536 119,804 144,214 -13.08%
PBT 18,670 24,772 24,692 25,070 25,022 25,760 34,781 -34.02%
Tax -5,850 -7,376 -6,866 -1,950 -4,298 -2,320 -3,915 30.79%
NP 12,820 17,396 17,826 23,120 20,724 23,440 30,866 -44.42%
-
NP to SH 13,090 17,604 17,890 23,134 25,918 23,440 25,690 -36.28%
-
Tax Rate 31.33% 29.78% 27.81% 7.78% 17.18% 9.01% 11.26% -
Total Cost 104,102 102,016 110,120 97,850 99,812 96,364 113,348 -5.52%
-
Net Worth 333,200 338,146 236,910 188,632 196,973 188,892 265,030 16.53%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 333,200 338,146 236,910 188,632 196,973 188,892 265,030 16.53%
NOSH 85,000 84,961 60,436 62,877 65,657 62,964 70,863 12.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.96% 14.57% 13.93% 19.11% 17.19% 19.57% 21.40% -
ROE 3.93% 5.21% 7.55% 12.26% 13.16% 12.41% 9.69% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 137.56 140.55 211.70 192.39 183.58 190.27 203.51 -23.03%
EPS 15.40 20.72 21.05 27.21 30.50 27.56 36.31 -43.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.98 3.92 3.00 3.00 3.00 3.74 3.19%
Adjusted Per Share Value based on latest NOSH - 54,086
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 125.01 127.68 136.80 129.34 128.88 128.09 154.19 -13.08%
EPS 14.00 18.82 19.13 24.74 27.71 25.06 27.47 -36.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5626 3.6155 2.5331 2.0169 2.106 2.0196 2.8337 16.53%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.28 2.20 2.27 2.16 2.08 2.05 2.16 -
P/RPS 1.66 1.57 1.07 1.12 1.13 1.08 1.06 34.96%
P/EPS 14.81 10.62 7.67 5.87 5.27 5.51 5.96 83.76%
EY 6.75 9.42 13.04 17.03 18.98 18.16 16.78 -45.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.58 0.72 0.69 0.68 0.58 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 25/02/05 -
Price 2.31 2.22 2.28 2.27 2.03 2.10 2.20 -
P/RPS 1.68 1.58 1.08 1.18 1.11 1.10 1.08 34.36%
P/EPS 15.00 10.71 7.70 6.17 5.14 5.64 6.07 83.08%
EY 6.67 9.33 12.98 16.21 19.45 17.73 16.48 -45.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.58 0.76 0.68 0.70 0.59 0.00%

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