[BLDPLNT] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 67.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 112,343 73,411 37,918 132,320 46,984 8,797 0 -
PBT 24,612 13,954 9,521 30,672 14,633 1,598 0 -
Tax -4,668 -1,912 -2,467 -15,075 -1,757 -311 0 -
NP 19,944 12,042 7,054 15,597 12,876 1,287 0 -
-
NP to SH 16,359 9,652 7,054 21,604 12,876 1,287 0 -
-
Tax Rate 18.97% 13.70% 25.91% 49.15% 12.01% 19.46% - -
Total Cost 92,399 61,369 30,864 116,723 34,108 7,510 0 -
-
Net Worth 308,596 301,687 301,707 234,004 141,568 48,262 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,314 - - - -
Div Payout % - - - 15.34% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 308,596 301,687 301,707 234,004 141,568 48,262 0 -
NOSH 85,012 84,982 84,987 66,290 35,480 10,725 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 17.75% 16.40% 18.60% 11.79% 27.41% 14.63% 0.00% -
ROE 5.30% 3.20% 2.34% 9.23% 9.10% 2.67% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 132.15 86.38 44.62 199.61 132.42 82.02 0.00 -
EPS 23.46 14.17 8.30 32.59 36.29 12.00 -400.00 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.63 3.55 3.55 3.53 3.99 4.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,781
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 120.15 78.51 40.55 141.52 50.25 9.41 0.00 -
EPS 17.50 10.32 7.54 23.11 13.77 1.38 -400.00 -
DPS 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
NAPS 3.3005 3.2266 3.2268 2.5027 1.5141 0.5162 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 2.20 2.22 2.35 2.19 2.01 0.00 0.00 -
P/RPS 1.66 2.57 5.27 1.10 1.52 0.00 0.00 -
P/EPS 11.43 19.55 28.31 6.72 5.54 0.00 0.00 -
EY 8.75 5.12 3.53 14.88 18.05 0.00 0.00 -
DY 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.66 0.62 0.50 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 28/05/04 05/03/04 21/11/03 28/08/03 16/07/03 -
Price 2.08 2.06 2.25 2.38 2.12 2.10 0.00 -
P/RPS 1.57 2.38 5.04 1.19 1.60 2.56 0.00 -
P/EPS 10.81 18.14 27.11 7.30 5.84 17.50 0.00 -
EY 9.25 5.51 3.69 13.69 17.12 5.71 0.00 -
DY 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.63 0.67 0.53 0.47 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