[BLDPLNT] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 0.59%
YoY- -47.5%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 131,334 129,870 134,228 137,048 126,138 127,847 127,945 1.76%
PBT 31,084 27,154 25,680 21,494 21,516 24,443 24,690 16.64%
Tax -10,116 -9,089 -8,805 -7,740 -7,778 -6,967 -5,703 46.68%
NP 20,968 18,065 16,875 13,754 13,738 17,476 18,987 6.85%
-
NP to SH 20,808 18,189 17,004 14,006 13,924 18,878 20,337 1.54%
-
Tax Rate 32.54% 33.47% 34.29% 36.01% 36.15% 28.50% 23.10% -
Total Cost 110,366 111,805 117,353 123,294 112,400 110,371 108,958 0.86%
-
Net Worth 348,792 349,443 344,420 338,224 333,666 338,146 184,507 53.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 8,507 - - - - - - -
Div Payout % 40.88% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 348,792 349,443 344,420 338,224 333,666 338,146 184,507 53.06%
NOSH 85,071 85,022 85,042 84,980 85,119 84,961 48,300 45.99%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.97% 13.91% 12.57% 10.04% 10.89% 13.67% 14.84% -
ROE 5.97% 5.21% 4.94% 4.14% 4.17% 5.58% 11.02% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 154.38 152.75 157.84 161.27 148.19 150.48 264.89 -30.29%
EPS 24.46 21.39 19.99 16.48 16.36 22.22 42.11 -30.45%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.10 4.11 4.05 3.98 3.92 3.98 3.82 4.84%
Adjusted Per Share Value based on latest NOSH - 84,980
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 140.42 138.86 143.52 146.53 134.87 136.69 136.80 1.76%
EPS 22.25 19.45 18.18 14.98 14.89 20.18 21.74 1.56%
DPS 9.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7293 3.7363 3.6826 3.6163 3.5676 3.6155 1.9728 53.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.64 2.83 2.60 2.22 2.28 2.20 2.27 -
P/RPS 2.36 1.85 1.65 1.38 1.54 1.46 0.86 96.37%
P/EPS 14.88 13.23 13.00 13.47 13.94 9.90 5.39 97.15%
EY 6.72 7.56 7.69 7.42 7.17 10.10 18.55 -49.27%
DY 2.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.69 0.64 0.56 0.58 0.55 0.59 31.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 24/05/07 27/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 3.18 2.94 2.83 2.36 2.31 2.22 2.28 -
P/RPS 2.06 1.92 1.79 1.46 1.56 1.48 0.86 79.31%
P/EPS 13.00 13.74 14.15 14.32 14.12 9.99 5.41 79.69%
EY 7.69 7.28 7.07 6.98 7.08 10.01 18.47 -44.33%
DY 3.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.70 0.59 0.59 0.56 0.60 19.17%

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