[BLDPLNT] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 33.96%
YoY- 100.27%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 47,071 30,072 25,495 34,398 41,369 28,608 29,853 35.43%
PBT 19,950 7,073 7,667 10,074 6,270 3,143 6,193 117.96%
Tax -5,282 -2,108 -2,128 -4,016 -1,864 -1,081 -1,844 101.56%
NP 14,668 4,965 5,539 6,058 4,406 2,062 4,349 124.73%
-
NP to SH 14,338 4,764 5,586 5,988 4,470 2,145 4,401 119.60%
-
Tax Rate 26.48% 29.80% 27.76% 39.86% 29.73% 34.39% 29.78% -
Total Cost 32,403 25,107 19,956 28,340 36,963 26,546 25,504 17.28%
-
Net Worth 362,062 348,792 349,443 344,420 338,224 333,666 338,146 4.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 362,062 348,792 349,443 344,420 338,224 333,666 338,146 4.65%
NOSH 84,991 85,071 85,022 85,042 84,980 85,119 84,961 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 31.16% 16.51% 21.73% 17.61% 10.65% 7.21% 14.57% -
ROE 3.96% 1.37% 1.60% 1.74% 1.32% 0.64% 1.30% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 55.38 35.35 29.99 40.45 48.68 33.61 35.14 35.38%
EPS 16.87 5.60 6.57 7.04 5.26 2.52 5.18 119.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 4.10 4.11 4.05 3.98 3.92 3.98 4.63%
Adjusted Per Share Value based on latest NOSH - 85,042
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.34 32.16 27.27 36.79 44.24 30.60 31.93 35.42%
EPS 15.33 5.10 5.97 6.40 4.78 2.29 4.71 119.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8723 3.7304 3.7374 3.6836 3.6174 3.5686 3.6165 4.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.38 3.64 2.83 2.60 2.22 2.28 2.20 -
P/RPS 6.10 10.30 9.44 6.43 4.56 6.78 6.26 -1.70%
P/EPS 20.04 65.00 43.07 36.93 42.21 90.48 42.47 -39.36%
EY 4.99 1.54 2.32 2.71 2.37 1.11 2.35 65.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.69 0.64 0.56 0.58 0.55 27.27%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 15/08/07 24/05/07 27/02/07 30/11/06 30/08/06 31/05/06 -
Price 3.78 3.18 2.94 2.83 2.36 2.31 2.22 -
P/RPS 6.83 9.00 9.80 7.00 4.85 6.87 6.32 5.30%
P/EPS 22.41 56.79 44.75 40.19 44.87 91.67 42.86 -35.07%
EY 4.46 1.76 2.23 2.49 2.23 1.09 2.33 54.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 0.72 0.70 0.59 0.59 0.56 36.14%

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