[BLDPLNT] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -31.86%
YoY- -67.96%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 41,369 28,608 29,853 37,218 30,459 30,317 29,951 24.00%
PBT 6,270 3,143 6,193 5,888 6,292 6,070 6,440 -1.76%
Tax -1,864 -1,081 -1,844 -2,951 -1,902 -270 -580 117.62%
NP 4,406 2,062 4,349 2,937 4,390 5,800 5,860 -17.29%
-
NP to SH 4,470 2,145 4,401 2,990 4,388 7,099 5,860 -16.50%
-
Tax Rate 29.73% 34.39% 29.78% 50.12% 30.23% 4.45% 9.01% -
Total Cost 36,963 26,546 25,504 34,281 26,069 24,517 24,091 32.99%
-
Net Worth 338,224 333,666 338,146 184,507 162,259 203,328 188,892 47.40%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 338,224 333,666 338,146 184,507 162,259 203,328 188,892 47.40%
NOSH 84,980 85,119 84,961 48,300 54,086 67,776 62,964 22.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.65% 7.21% 14.57% 7.89% 14.41% 19.13% 19.57% -
ROE 1.32% 0.64% 1.30% 1.62% 2.70% 3.49% 3.10% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 48.68 33.61 35.14 77.06 56.32 44.73 47.57 1.54%
EPS 5.26 2.52 5.18 3.52 5.16 8.35 6.89 -16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.92 3.98 3.82 3.00 3.00 3.00 20.71%
Adjusted Per Share Value based on latest NOSH - 48,300
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 44.24 30.60 31.93 39.81 32.58 32.42 32.03 23.99%
EPS 4.78 2.29 4.71 3.20 4.69 7.59 6.27 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6174 3.5686 3.6165 1.9733 1.7354 2.1746 2.0202 47.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.22 2.28 2.20 2.27 2.16 2.08 2.05 -
P/RPS 4.56 6.78 6.26 2.95 3.84 4.65 4.31 3.82%
P/EPS 42.21 90.48 42.47 36.67 26.62 19.86 22.03 54.20%
EY 2.37 1.11 2.35 2.73 3.76 5.04 4.54 -35.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.55 0.59 0.72 0.69 0.68 -12.13%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 -
Price 2.36 2.31 2.22 2.28 2.27 2.03 2.10 -
P/RPS 4.85 6.87 6.32 2.96 4.03 4.54 4.41 6.53%
P/EPS 44.87 91.67 42.86 36.83 27.98 19.38 22.56 58.08%
EY 2.23 1.09 2.33 2.72 3.57 5.16 4.43 -36.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.56 0.60 0.76 0.68 0.70 -10.76%

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