[BLDPLNT] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -67.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 144,214 112,343 73,411 37,918 132,320 46,984 8,797 539.88%
PBT 34,781 24,612 13,954 9,521 30,672 14,633 1,598 672.30%
Tax -3,915 -4,668 -1,912 -2,467 -15,075 -1,757 -311 437.00%
NP 30,866 19,944 12,042 7,054 15,597 12,876 1,287 723.66%
-
NP to SH 25,690 16,359 9,652 7,054 21,604 12,876 1,287 629.20%
-
Tax Rate 11.26% 18.97% 13.70% 25.91% 49.15% 12.01% 19.46% -
Total Cost 113,348 92,399 61,369 30,864 116,723 34,108 7,510 505.72%
-
Net Worth 265,030 308,596 301,687 301,707 234,004 141,568 48,262 209.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 3,314 - - -
Div Payout % - - - - 15.34% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 265,030 308,596 301,687 301,707 234,004 141,568 48,262 209.65%
NOSH 70,863 85,012 84,982 84,987 66,290 35,480 10,725 250.10%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 21.40% 17.75% 16.40% 18.60% 11.79% 27.41% 14.63% -
ROE 9.69% 5.30% 3.20% 2.34% 9.23% 9.10% 2.67% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 203.51 132.15 86.38 44.62 199.61 132.42 82.02 82.77%
EPS 36.31 23.46 14.17 8.30 32.59 36.29 12.00 108.50%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.74 3.63 3.55 3.55 3.53 3.99 4.50 -11.55%
Adjusted Per Share Value based on latest NOSH - 84,987
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 154.24 120.15 78.51 40.55 141.52 50.25 9.41 539.81%
EPS 27.48 17.50 10.32 7.54 23.11 13.77 1.38 628.03%
DPS 0.00 0.00 0.00 0.00 3.54 0.00 0.00 -
NAPS 2.8346 3.3005 3.2266 3.2268 2.5027 1.5141 0.5162 209.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 2.16 2.20 2.22 2.35 2.19 2.01 0.00 -
P/RPS 1.06 1.66 2.57 5.27 1.10 1.52 0.00 -
P/EPS 5.96 11.43 19.55 28.31 6.72 5.54 0.00 -
EY 16.78 8.75 5.12 3.53 14.88 18.05 0.00 -
DY 0.00 0.00 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 0.58 0.61 0.63 0.66 0.62 0.50 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 27/08/04 28/05/04 05/03/04 21/11/03 28/08/03 -
Price 2.20 2.08 2.06 2.25 2.38 2.12 2.10 -
P/RPS 1.08 1.57 2.38 5.04 1.19 1.60 2.56 -43.60%
P/EPS 6.07 10.81 18.14 27.11 7.30 5.84 17.50 -50.47%
EY 16.48 9.25 5.51 3.69 13.69 17.12 5.71 102.06%
DY 0.00 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 0.59 0.57 0.58 0.63 0.67 0.53 0.47 16.28%

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