[BLDPLNT] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -77.19%
YoY- -16.93%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 127,946 90,728 60,268 29,951 144,214 112,343 73,411 44.67%
PBT 24,692 18,803 12,511 6,440 34,781 24,612 13,954 46.14%
Tax -6,866 -1,463 -2,149 -580 -3,915 -4,668 -1,912 133.95%
NP 17,826 17,340 10,362 5,860 30,866 19,944 12,042 29.79%
-
NP to SH 17,890 17,351 12,959 5,860 25,690 16,359 9,652 50.72%
-
Tax Rate 27.81% 7.78% 17.18% 9.01% 11.26% 18.97% 13.70% -
Total Cost 110,120 73,388 49,906 24,091 113,348 92,399 61,369 47.50%
-
Net Worth 236,910 188,632 196,973 188,892 265,030 308,596 301,687 -14.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 236,910 188,632 196,973 188,892 265,030 308,596 301,687 -14.84%
NOSH 60,436 62,877 65,657 62,964 70,863 85,012 84,982 -20.27%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.93% 19.11% 17.19% 19.57% 21.40% 17.75% 16.40% -
ROE 7.55% 9.20% 6.58% 3.10% 9.69% 5.30% 3.20% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 211.70 144.29 91.79 47.57 203.51 132.15 86.38 81.48%
EPS 21.05 20.41 15.25 6.89 36.31 23.46 14.17 30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.00 3.00 3.00 3.74 3.63 3.55 6.81%
Adjusted Per Share Value based on latest NOSH - 62,964
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.80 97.01 64.44 32.02 154.19 120.12 78.49 44.67%
EPS 19.13 18.55 13.86 6.27 27.47 17.49 10.32 50.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5331 2.0169 2.106 2.0196 2.8337 3.2995 3.2256 -14.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.27 2.16 2.08 2.05 2.16 2.20 2.22 -
P/RPS 1.07 1.50 2.27 4.31 1.06 1.66 2.57 -44.15%
P/EPS 7.67 7.83 10.54 22.03 5.96 11.43 19.55 -46.31%
EY 13.04 12.78 9.49 4.54 16.78 8.75 5.12 86.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.72 0.69 0.68 0.58 0.61 0.63 -5.34%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 27/05/05 25/02/05 29/11/04 27/08/04 -
Price 2.28 2.27 2.03 2.10 2.20 2.08 2.06 -
P/RPS 1.08 1.57 2.21 4.41 1.08 1.57 2.38 -40.86%
P/EPS 7.70 8.23 10.29 22.56 6.07 10.81 18.14 -43.43%
EY 12.98 12.16 9.72 4.43 16.48 9.25 5.51 76.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.68 0.70 0.59 0.57 0.58 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