[BLDPLNT] QoQ TTM 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- 11.61%
YoY- 1702.02%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 136,247 144,214 152,312 151,567 124,871 86,953 46,984 103.22%
PBT 32,796 34,782 30,313 32,689 28,739 20,313 14,613 71.33%
Tax -3,122 -3,914 -7,646 -6,335 -6,088 -4,716 -1,737 47.77%
NP 29,674 30,868 22,667 26,354 22,651 15,597 12,876 74.38%
-
NP to SH 25,593 25,692 18,274 23,156 20,748 14,789 12,876 58.01%
-
Tax Rate 9.52% 11.25% 25.22% 19.38% 21.18% 23.22% 11.89% -
Total Cost 106,573 113,346 129,645 125,213 102,220 71,356 34,108 113.57%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 21.78% 21.40% 14.88% 17.39% 18.14% 17.94% 27.41% -
ROE 13.55% 9.43% 5.92% 7.68% 6.88% 7.01% 3.80% -
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 216.39 197.88 179.21 178.37 146.93 145.45 55.29 148.14%
EPS 40.65 35.25 21.50 27.25 24.41 24.74 15.15 92.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 145.68 154.19 162.85 162.06 133.51 92.97 50.24 103.21%
EPS 27.36 27.47 19.54 24.76 22.18 15.81 13.77 57.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 0.95 1.09 1.23 1.24 1.60 1.51 3.64 -59.12%
P/EPS 5.04 6.13 10.23 8.15 9.63 8.85 13.27 -47.52%
EY 19.83 16.32 9.77 12.28 10.39 11.30 7.54 90.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 - -
Price 2.10 2.20 2.08 2.06 2.25 2.38 0.00 -
P/RPS 0.97 1.11 1.16 1.15 1.53 1.64 0.00 -
P/EPS 5.17 6.24 9.67 7.56 9.22 9.62 0.00 -
EY 19.36 16.02 10.34 13.23 10.85 10.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.57 0.58 0.63 0.67 0.00 -

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