[BLDPLNT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 57.04%
YoY- 18.91%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 90,728 60,268 29,951 144,214 112,343 73,411 37,918 78.79%
PBT 18,803 12,511 6,440 34,781 24,612 13,954 9,521 57.34%
Tax -1,463 -2,149 -580 -3,915 -4,668 -1,912 -2,467 -29.39%
NP 17,340 10,362 5,860 30,866 19,944 12,042 7,054 82.04%
-
NP to SH 17,351 12,959 5,860 25,690 16,359 9,652 7,054 82.11%
-
Tax Rate 7.78% 17.18% 9.01% 11.26% 18.97% 13.70% 25.91% -
Total Cost 73,388 49,906 24,091 113,348 92,399 61,369 30,864 78.05%
-
Net Worth 188,632 196,973 188,892 265,030 308,596 301,687 301,707 -26.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 188,632 196,973 188,892 265,030 308,596 301,687 301,707 -26.86%
NOSH 62,877 65,657 62,964 70,863 85,012 84,982 84,987 -18.18%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.11% 17.19% 19.57% 21.40% 17.75% 16.40% 18.60% -
ROE 9.20% 6.58% 3.10% 9.69% 5.30% 3.20% 2.34% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 144.29 91.79 47.57 203.51 132.15 86.38 44.62 118.52%
EPS 20.41 15.25 6.89 36.31 23.46 14.17 8.30 82.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.00 3.74 3.63 3.55 3.55 -10.60%
Adjusted Per Share Value based on latest NOSH - 72,881
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 97.04 64.46 32.03 154.24 120.15 78.51 40.55 78.81%
EPS 18.56 13.86 6.27 27.48 17.50 10.32 7.54 82.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0175 2.1067 2.0202 2.8346 3.3005 3.2266 3.2268 -26.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.16 2.08 2.05 2.16 2.20 2.22 2.35 -
P/RPS 1.50 2.27 4.31 1.06 1.66 2.57 5.27 -56.69%
P/EPS 7.83 10.54 22.03 5.96 11.43 19.55 28.31 -57.51%
EY 12.78 9.49 4.54 16.78 8.75 5.12 3.53 135.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.68 0.58 0.61 0.63 0.66 5.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 27/05/05 25/02/05 29/11/04 27/08/04 28/05/04 -
Price 2.27 2.03 2.10 2.20 2.08 2.06 2.25 -
P/RPS 1.57 2.21 4.41 1.08 1.57 2.38 5.04 -54.01%
P/EPS 8.23 10.29 22.56 6.07 10.81 18.14 27.11 -54.79%
EY 12.16 9.72 4.43 16.48 9.25 5.51 3.69 121.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.70 0.59 0.57 0.58 0.63 13.30%

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