[BLDPLNT] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 268.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 31,871 38,932 35,493 37,918 39,969 38,187 8,797 134.97%
PBT 10,169 10,659 5,528 9,521 5,700 13,035 1,598 241.48%
Tax 753 -2,755 -540 -2,467 -2,980 -1,444 -311 -
NP 10,922 7,904 4,988 7,054 2,720 11,591 1,287 313.36%
-
NP to SH 9,331 6,709 3,693 7,054 1,913 11,591 1,287 272.35%
-
Tax Rate -7.40% 25.85% 9.77% 25.91% 52.28% 11.08% 19.46% -
Total Cost 20,949 31,028 30,505 30,864 37,249 26,596 7,510 97.54%
-
Net Worth 272,575 308,510 301,659 301,707 211,027 339,062 96,525 99.15%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 2,989 - - -
Div Payout % - - - - 156.25% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 272,575 308,510 301,659 301,707 211,027 339,062 96,525 99.15%
NOSH 72,881 84,989 84,974 84,987 59,781 84,978 21,450 125.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 34.27% 20.30% 14.05% 18.60% 6.81% 30.35% 14.63% -
ROE 3.42% 2.17% 1.22% 2.34% 0.91% 3.42% 1.33% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.73 45.81 41.77 44.62 66.86 44.94 41.01 4.35%
EPS 12.85 9.30 5.87 8.30 3.20 13.64 6.00 65.76%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.74 3.63 3.55 3.55 3.53 3.99 4.50 -11.55%
Adjusted Per Share Value based on latest NOSH - 84,987
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 34.09 41.64 37.96 40.55 42.75 40.84 9.41 134.96%
EPS 9.98 7.18 3.95 7.54 2.05 12.40 1.38 271.73%
DPS 0.00 0.00 0.00 0.00 3.20 0.00 0.00 -
NAPS 2.9152 3.2996 3.2263 3.2268 2.257 3.6263 1.0324 99.15%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 2.16 2.20 2.22 2.35 2.19 2.01 0.00 -
P/RPS 4.94 4.80 5.31 5.27 3.28 4.47 0.00 -
P/EPS 16.87 27.87 51.08 28.31 68.44 14.74 0.00 -
EY 5.93 3.59 1.96 3.53 1.46 6.79 0.00 -
DY 0.00 0.00 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 0.58 0.61 0.63 0.66 0.62 0.50 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 27/08/04 28/05/04 05/03/04 21/11/03 28/08/03 -
Price 2.20 2.08 2.06 2.25 2.38 2.12 2.10 -
P/RPS 5.03 4.54 4.93 5.04 3.56 4.72 5.12 -1.17%
P/EPS 17.18 26.35 47.40 27.11 74.38 15.54 35.00 -37.63%
EY 5.82 3.80 2.11 3.69 1.34 6.43 2.86 60.23%
DY 0.00 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 0.59 0.57 0.58 0.63 0.67 0.53 0.47 16.28%

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