[BLDPLNT] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -8.0%
YoY- 45.99%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 126,138 127,847 127,945 122,598 131,071 136,247 144,214 -8.56%
PBT 21,516 24,443 24,690 28,971 33,338 32,796 34,782 -27.46%
Tax -7,778 -6,967 -5,703 -1,999 -2,852 -3,122 -3,914 58.26%
NP 13,738 17,476 18,987 26,972 30,486 29,674 30,868 -41.79%
-
NP to SH 13,924 18,878 20,337 26,678 28,999 25,593 25,692 -33.60%
-
Tax Rate 36.15% 28.50% 23.10% 6.90% 8.55% 9.52% 11.25% -
Total Cost 112,400 110,371 108,958 95,626 100,585 106,573 113,346 -0.55%
-
Net Worth 333,666 338,146 184,507 162,259 203,328 188,892 272,575 14.47%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 333,666 338,146 184,507 162,259 203,328 188,892 272,575 14.47%
NOSH 85,119 84,961 48,300 54,086 67,776 62,964 72,881 10.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.89% 13.67% 14.84% 22.00% 23.26% 21.78% 21.40% -
ROE 4.17% 5.58% 11.02% 16.44% 14.26% 13.55% 9.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 148.19 150.48 264.89 226.67 193.39 216.39 197.88 -17.57%
EPS 16.36 22.22 42.11 49.32 42.79 40.65 35.25 -40.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.98 3.82 3.00 3.00 3.00 3.74 3.19%
Adjusted Per Share Value based on latest NOSH - 54,086
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 134.87 136.69 136.80 131.08 140.14 145.68 154.19 -8.56%
EPS 14.89 20.18 21.74 28.52 31.01 27.36 27.47 -33.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5676 3.6155 1.9728 1.7349 2.174 2.0196 2.9144 14.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.28 2.20 2.27 2.16 2.08 2.05 2.16 -
P/RPS 1.54 1.46 0.86 0.95 1.08 0.95 1.09 25.99%
P/EPS 13.94 9.90 5.39 4.38 4.86 5.04 6.13 73.18%
EY 7.17 10.10 18.55 22.84 20.57 19.83 16.32 -42.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.59 0.72 0.69 0.68 0.58 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 25/02/05 -
Price 2.31 2.22 2.28 2.27 2.03 2.10 2.20 -
P/RPS 1.56 1.48 0.86 1.00 1.05 0.97 1.11 25.54%
P/EPS 14.12 9.99 5.41 4.60 4.74 5.17 6.24 72.61%
EY 7.08 10.01 18.47 21.73 21.08 19.36 16.02 -42.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.60 0.76 0.68 0.70 0.59 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