[BLDPLNT] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.6%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,228 133,106 116,922 119,412 127,946 120,970 120,536 7.41%
PBT 25,680 20,806 18,670 24,772 24,692 25,070 25,022 1.74%
Tax -8,805 -6,385 -5,850 -7,376 -6,866 -1,950 -4,298 61.09%
NP 16,875 14,421 12,820 17,396 17,826 23,120 20,724 -12.76%
-
NP to SH 17,004 14,686 13,090 17,604 17,890 23,134 25,918 -24.43%
-
Tax Rate 34.29% 30.69% 31.33% 29.78% 27.81% 7.78% 17.18% -
Total Cost 117,353 118,685 104,102 102,016 110,120 97,850 99,812 11.36%
-
Net Worth 344,310 338,269 333,200 338,146 236,910 188,632 196,973 44.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 344,310 338,269 333,200 338,146 236,910 188,632 196,973 44.96%
NOSH 85,014 84,992 85,000 84,961 60,436 62,877 65,657 18.74%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.57% 10.83% 10.96% 14.57% 13.93% 19.11% 17.19% -
ROE 4.94% 4.34% 3.93% 5.21% 7.55% 12.26% 13.16% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 157.89 156.61 137.56 140.55 211.70 192.39 183.58 -9.53%
EPS 20.00 17.28 15.40 20.72 21.05 27.21 30.50 -24.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 3.98 3.92 3.98 3.92 3.00 3.00 22.08%
Adjusted Per Share Value based on latest NOSH - 84,961
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 143.52 142.32 125.01 127.68 136.80 129.34 128.88 7.41%
EPS 18.18 15.70 14.00 18.82 19.13 24.74 27.71 -24.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6814 3.6168 3.5626 3.6155 2.5331 2.0169 2.106 44.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.60 2.22 2.28 2.20 2.27 2.16 2.08 -
P/RPS 1.65 1.42 1.66 1.57 1.07 1.12 1.13 28.61%
P/EPS 13.00 12.85 14.81 10.62 7.67 5.87 5.27 82.26%
EY 7.69 7.78 6.75 9.42 13.04 17.03 18.98 -45.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.58 0.55 0.58 0.72 0.69 -4.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 -
Price 2.83 2.36 2.31 2.22 2.28 2.27 2.03 -
P/RPS 1.79 1.51 1.68 1.58 1.08 1.18 1.11 37.39%
P/EPS 14.15 13.66 15.00 10.71 7.70 6.17 5.14 96.06%
EY 7.07 7.32 6.67 9.33 12.98 16.21 19.45 -48.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.59 0.56 0.58 0.76 0.68 1.94%

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