[BLDPLNT] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -23.77%
YoY- -20.84%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 137,048 126,138 127,847 127,945 122,598 131,071 136,247 0.39%
PBT 21,494 21,516 24,443 24,690 28,971 33,338 32,796 -24.52%
Tax -7,740 -7,778 -6,967 -5,703 -1,999 -2,852 -3,122 83.07%
NP 13,754 13,738 17,476 18,987 26,972 30,486 29,674 -40.08%
-
NP to SH 14,006 13,924 18,878 20,337 26,678 28,999 25,593 -33.06%
-
Tax Rate 36.01% 36.15% 28.50% 23.10% 6.90% 8.55% 9.52% -
Total Cost 123,294 112,400 110,371 108,958 95,626 100,585 106,573 10.19%
-
Net Worth 338,224 333,666 338,146 184,507 162,259 203,328 188,892 47.40%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 338,224 333,666 338,146 184,507 162,259 203,328 188,892 47.40%
NOSH 84,980 85,119 84,961 48,300 54,086 67,776 62,964 22.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.04% 10.89% 13.67% 14.84% 22.00% 23.26% 21.78% -
ROE 4.14% 4.17% 5.58% 11.02% 16.44% 14.26% 13.55% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 161.27 148.19 150.48 264.89 226.67 193.39 216.39 -17.78%
EPS 16.48 16.36 22.22 42.11 49.32 42.79 40.65 -45.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.92 3.98 3.82 3.00 3.00 3.00 20.71%
Adjusted Per Share Value based on latest NOSH - 48,300
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 146.58 134.91 136.73 136.84 131.12 140.18 145.72 0.39%
EPS 14.98 14.89 20.19 21.75 28.53 31.01 27.37 -33.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6174 3.5686 3.6165 1.9733 1.7354 2.1746 2.0202 47.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.22 2.28 2.20 2.27 2.16 2.08 2.05 -
P/RPS 1.38 1.54 1.46 0.86 0.95 1.08 0.95 28.23%
P/EPS 13.47 13.94 9.90 5.39 4.38 4.86 5.04 92.47%
EY 7.42 7.17 10.10 18.55 22.84 20.57 19.83 -48.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.55 0.59 0.72 0.69 0.68 -12.13%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 -
Price 2.36 2.31 2.22 2.28 2.27 2.03 2.10 -
P/RPS 1.46 1.56 1.48 0.86 1.00 1.05 0.97 31.30%
P/EPS 14.32 14.12 9.99 5.41 4.60 4.74 5.17 97.10%
EY 6.98 7.08 10.01 18.47 21.73 21.08 19.36 -49.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.56 0.60 0.76 0.68 0.70 -10.76%

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