[BLDPLNT] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 21.41%
YoY- -16.39%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 137,036 131,334 129,870 134,228 137,048 126,138 127,847 4.73%
PBT 44,764 31,084 27,154 25,680 21,494 21,516 24,443 49.63%
Tax -13,534 -10,116 -9,089 -8,805 -7,740 -7,778 -6,967 55.62%
NP 31,230 20,968 18,065 16,875 13,754 13,738 17,476 47.20%
-
NP to SH 30,676 20,808 18,189 17,004 14,006 13,924 18,878 38.17%
-
Tax Rate 30.23% 32.54% 33.47% 34.29% 36.01% 36.15% 28.50% -
Total Cost 105,806 110,366 111,805 117,353 123,294 112,400 110,371 -2.77%
-
Net Worth 362,062 348,792 349,443 344,420 338,224 333,666 338,146 4.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 8,507 8,507 - - - - - -
Div Payout % 27.73% 40.88% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 362,062 348,792 349,443 344,420 338,224 333,666 338,146 4.65%
NOSH 84,991 85,071 85,022 85,042 84,980 85,119 84,961 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.79% 15.97% 13.91% 12.57% 10.04% 10.89% 13.67% -
ROE 8.47% 5.97% 5.21% 4.94% 4.14% 4.17% 5.58% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 161.24 154.38 152.75 157.84 161.27 148.19 150.48 4.70%
EPS 36.09 24.46 21.39 19.99 16.48 16.36 22.22 38.13%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 4.10 4.11 4.05 3.98 3.92 3.98 4.63%
Adjusted Per Share Value based on latest NOSH - 85,042
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 146.52 140.42 138.86 143.52 146.53 134.87 136.69 4.73%
EPS 32.80 22.25 19.45 18.18 14.98 14.89 20.18 38.19%
DPS 9.10 9.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8712 3.7293 3.7363 3.6826 3.6163 3.5676 3.6155 4.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.38 3.64 2.83 2.60 2.22 2.28 2.20 -
P/RPS 2.10 2.36 1.85 1.65 1.38 1.54 1.46 27.39%
P/EPS 9.36 14.88 13.23 13.00 13.47 13.94 9.90 -3.66%
EY 10.68 6.72 7.56 7.69 7.42 7.17 10.10 3.78%
DY 2.96 2.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.69 0.64 0.56 0.58 0.55 27.27%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 15/08/07 24/05/07 27/02/07 30/11/06 30/08/06 31/05/06 -
Price 3.78 3.18 2.94 2.83 2.36 2.31 2.22 -
P/RPS 2.34 2.06 1.92 1.79 1.46 1.56 1.48 35.67%
P/EPS 10.47 13.00 13.74 14.15 14.32 14.12 9.99 3.17%
EY 9.55 7.69 7.28 7.07 6.98 7.08 10.01 -3.08%
DY 2.65 3.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 0.72 0.70 0.59 0.59 0.56 36.14%

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