[BLDPLNT] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -21.08%
YoY- 41.92%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 131,071 136,247 144,214 152,312 151,567 124,871 86,953 31.49%
PBT 33,338 32,796 34,782 30,313 32,689 28,739 20,313 39.17%
Tax -2,852 -3,122 -3,914 -7,646 -6,335 -6,088 -4,716 -28.50%
NP 30,486 29,674 30,868 22,667 26,354 22,651 15,597 56.39%
-
NP to SH 28,999 25,593 25,692 18,274 23,156 20,748 14,789 56.72%
-
Tax Rate 8.55% 9.52% 11.25% 25.22% 19.38% 21.18% 23.22% -
Total Cost 100,585 106,573 113,346 129,645 125,213 102,220 71,356 25.74%
-
Net Worth 203,328 188,892 272,575 308,510 301,659 301,707 211,027 -2.44%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 203,328 188,892 272,575 308,510 301,659 301,707 211,027 -2.44%
NOSH 67,776 62,964 72,881 84,989 84,974 84,987 59,781 8.73%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 23.26% 21.78% 21.40% 14.88% 17.39% 18.14% 17.94% -
ROE 14.26% 13.55% 9.43% 5.92% 7.68% 6.88% 7.01% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 193.39 216.39 197.88 179.21 178.37 146.93 145.45 20.93%
EPS 42.79 40.65 35.25 21.50 27.25 24.41 24.74 44.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.74 3.63 3.55 3.55 3.53 -10.28%
Adjusted Per Share Value based on latest NOSH - 84,989
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 140.18 145.72 154.24 162.90 162.10 133.55 93.00 31.49%
EPS 31.01 27.37 27.48 19.54 24.77 22.19 15.82 56.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1746 2.0202 2.9152 3.2996 3.2263 3.2268 2.257 -2.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.08 2.05 2.16 2.20 2.22 2.35 2.19 -
P/RPS 1.08 0.95 1.09 1.23 1.24 1.60 1.51 -20.03%
P/EPS 4.86 5.04 6.13 10.23 8.15 9.63 8.85 -32.96%
EY 20.57 19.83 16.32 9.77 12.28 10.39 11.30 49.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.58 0.61 0.63 0.66 0.62 7.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 25/02/05 29/11/04 27/08/04 28/05/04 05/03/04 -
Price 2.03 2.10 2.20 2.08 2.06 2.25 2.38 -
P/RPS 1.05 0.97 1.11 1.16 1.15 1.53 1.64 -25.73%
P/EPS 4.74 5.17 6.24 9.67 7.56 9.22 9.62 -37.64%
EY 21.08 19.36 16.02 10.34 13.23 10.85 10.39 60.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.59 0.57 0.58 0.63 0.67 0.99%

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