[BLDPLNT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 54.37%
YoY- -4.95%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 102,638 55,567 25,495 134,228 99,830 58,461 29,853 127.62%
PBT 34,690 14,740 7,667 25,680 15,605 9,335 6,193 215.07%
Tax -9,518 -4,236 -2,128 -8,805 -4,789 -2,925 -1,844 198.37%
NP 25,172 10,504 5,539 16,875 10,816 6,410 4,349 222.02%
-
NP to SH 24,688 10,350 5,586 17,004 11,015 6,545 4,401 215.37%
-
Tax Rate 27.44% 28.74% 27.76% 34.29% 30.69% 31.33% 29.78% -
Total Cost 77,466 45,063 19,956 117,353 89,014 52,051 25,504 109.59%
-
Net Worth 362,158 348,398 349,443 344,310 338,269 333,200 338,146 4.67%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 362,158 348,398 349,443 344,310 338,269 333,200 338,146 4.67%
NOSH 85,013 84,975 85,022 85,014 84,992 85,000 84,961 0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 24.53% 18.90% 21.73% 12.57% 10.83% 10.96% 14.57% -
ROE 6.82% 2.97% 1.60% 4.94% 3.26% 1.96% 1.30% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 120.73 65.39 29.99 157.89 117.46 68.78 35.14 127.51%
EPS 29.04 12.18 6.57 20.00 12.96 7.70 5.18 215.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 4.10 4.11 4.05 3.98 3.92 3.98 4.63%
Adjusted Per Share Value based on latest NOSH - 85,042
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 109.74 59.41 27.26 143.52 106.74 62.51 31.92 127.61%
EPS 26.40 11.07 5.97 18.18 11.78 7.00 4.71 215.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8722 3.7251 3.7363 3.6814 3.6168 3.5626 3.6155 4.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.38 3.64 2.83 2.60 2.22 2.28 2.20 -
P/RPS 2.80 5.57 9.44 1.65 1.89 3.32 6.26 -41.48%
P/EPS 11.64 29.89 43.07 13.00 17.13 29.61 42.47 -57.77%
EY 8.59 3.35 2.32 7.69 5.84 3.38 2.35 137.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.69 0.64 0.56 0.58 0.55 27.27%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 15/08/07 24/05/07 27/02/07 30/11/06 30/08/06 31/05/06 -
Price 3.78 3.18 2.94 2.83 2.36 2.31 2.22 -
P/RPS 3.13 4.86 9.80 1.79 2.01 3.36 6.32 -37.37%
P/EPS 13.02 26.11 44.75 14.15 18.21 30.00 42.86 -54.77%
EY 7.68 3.83 2.23 7.07 5.49 3.33 2.33 121.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 0.72 0.70 0.59 0.59 0.56 36.14%

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