[BLDPLNT] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 21.14%
YoY- 92.23%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 29,853 37,218 30,459 30,317 29,951 31,871 38,932 -16.23%
PBT 6,193 5,888 6,292 6,070 6,440 10,169 10,659 -30.39%
Tax -1,844 -2,951 -1,902 -270 -580 753 -2,755 -23.50%
NP 4,349 2,937 4,390 5,800 5,860 10,922 7,904 -32.87%
-
NP to SH 4,401 2,990 4,388 7,099 5,860 9,331 6,709 -24.52%
-
Tax Rate 29.78% 50.12% 30.23% 4.45% 9.01% -7.40% 25.85% -
Total Cost 25,504 34,281 26,069 24,517 24,091 20,949 31,028 -12.26%
-
Net Worth 338,146 184,507 162,259 203,328 188,892 272,575 308,510 6.31%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 338,146 184,507 162,259 203,328 188,892 272,575 308,510 6.31%
NOSH 84,961 48,300 54,086 67,776 62,964 72,881 84,989 -0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.57% 7.89% 14.41% 19.13% 19.57% 34.27% 20.30% -
ROE 1.30% 1.62% 2.70% 3.49% 3.10% 3.42% 2.17% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 35.14 77.06 56.32 44.73 47.57 43.73 45.81 -16.21%
EPS 5.18 3.52 5.16 8.35 6.89 12.85 9.30 -32.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.82 3.00 3.00 3.00 3.74 3.63 6.33%
Adjusted Per Share Value based on latest NOSH - 67,776
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 31.92 39.79 32.57 32.41 32.02 34.08 41.63 -16.24%
EPS 4.71 3.20 4.69 7.59 6.27 9.98 7.17 -24.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6155 1.9728 1.7349 2.174 2.0196 2.9144 3.2986 6.31%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.20 2.27 2.16 2.08 2.05 2.16 2.20 -
P/RPS 6.26 2.95 3.84 4.65 4.31 4.94 4.80 19.38%
P/EPS 42.47 36.67 26.62 19.86 22.03 16.87 27.87 32.45%
EY 2.35 2.73 3.76 5.04 4.54 5.93 3.59 -24.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.72 0.69 0.68 0.58 0.61 -6.67%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 25/02/05 29/11/04 -
Price 2.22 2.28 2.27 2.03 2.10 2.20 2.08 -
P/RPS 6.32 2.96 4.03 4.54 4.41 5.03 4.54 24.69%
P/EPS 42.86 36.83 27.98 19.38 22.56 17.18 26.35 38.34%
EY 2.33 2.72 3.57 5.16 4.43 5.82 3.80 -27.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.76 0.68 0.70 0.59 0.57 -1.17%

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