[BLDPLNT] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -47.65%
YoY- 186.95%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 29,951 31,871 38,932 35,493 37,918 39,969 38,187 -14.93%
PBT 6,440 10,169 10,659 5,528 9,521 5,700 13,035 -37.47%
Tax -580 753 -2,755 -540 -2,467 -2,980 -1,444 -45.53%
NP 5,860 10,922 7,904 4,988 7,054 2,720 11,591 -36.51%
-
NP to SH 5,860 9,331 6,709 3,693 7,054 1,913 11,591 -36.51%
-
Tax Rate 9.01% -7.40% 25.85% 9.77% 25.91% 52.28% 11.08% -
Total Cost 24,091 20,949 31,028 30,505 30,864 37,249 26,596 -6.37%
-
Net Worth 188,892 272,575 308,510 301,659 301,707 211,027 339,062 -32.27%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 2,989 - -
Div Payout % - - - - - 156.25% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 188,892 272,575 308,510 301,659 301,707 211,027 339,062 -32.27%
NOSH 62,964 72,881 84,989 84,974 84,987 59,781 84,978 -18.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 19.57% 34.27% 20.30% 14.05% 18.60% 6.81% 30.35% -
ROE 3.10% 3.42% 2.17% 1.22% 2.34% 0.91% 3.42% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 47.57 43.73 45.81 41.77 44.62 66.86 44.94 3.86%
EPS 6.89 12.85 9.30 5.87 8.30 3.20 13.64 -36.54%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.00 3.74 3.63 3.55 3.55 3.53 3.99 -17.29%
Adjusted Per Share Value based on latest NOSH - 84,974
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 32.02 34.08 41.63 37.95 40.54 42.73 40.83 -14.94%
EPS 6.27 9.98 7.17 3.95 7.54 2.05 12.39 -36.47%
DPS 0.00 0.00 0.00 0.00 0.00 3.20 0.00 -
NAPS 2.0196 2.9144 3.2986 3.2253 3.2259 2.2563 3.6253 -32.27%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.05 2.16 2.20 2.22 2.35 2.19 2.01 -
P/RPS 4.31 4.94 4.80 5.31 5.27 3.28 4.47 -2.39%
P/EPS 22.03 16.87 27.87 51.08 28.31 68.44 14.74 30.68%
EY 4.54 5.93 3.59 1.96 3.53 1.46 6.79 -23.51%
DY 0.00 0.00 0.00 0.00 0.00 2.28 0.00 -
P/NAPS 0.68 0.58 0.61 0.63 0.66 0.62 0.50 22.72%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 29/11/04 27/08/04 28/05/04 05/03/04 21/11/03 -
Price 2.10 2.20 2.08 2.06 2.25 2.38 2.12 -
P/RPS 4.41 5.03 4.54 4.93 5.04 3.56 4.72 -4.42%
P/EPS 22.56 17.18 26.35 47.40 27.11 74.38 15.54 28.18%
EY 4.43 5.82 3.80 2.11 3.69 1.34 6.43 -21.97%
DY 0.00 0.00 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 0.70 0.59 0.57 0.58 0.63 0.67 0.53 20.35%

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