[BLDPLNT] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 40.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 144,214 152,312 151,567 124,871 86,953 46,984 8,797 539.88%
PBT 34,782 30,313 32,689 28,739 20,313 14,613 1,578 678.80%
Tax -3,914 -7,646 -6,335 -6,088 -4,716 -1,737 -293 458.58%
NP 30,868 22,667 26,354 22,651 15,597 12,876 1,285 724.55%
-
NP to SH 25,692 18,274 23,156 20,748 14,789 12,876 1,285 629.99%
-
Tax Rate 11.25% 25.22% 19.38% 21.18% 23.22% 11.89% 18.57% -
Total Cost 113,346 129,645 125,213 102,220 71,356 34,108 7,512 505.61%
-
Net Worth 272,575 308,510 301,659 301,707 211,027 339,062 96,525 99.15%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 272,575 308,510 301,659 301,707 211,027 339,062 96,525 99.15%
NOSH 72,881 84,989 84,974 84,987 59,781 84,978 21,450 125.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 21.40% 14.88% 17.39% 18.14% 17.94% 27.41% 14.61% -
ROE 9.43% 5.92% 7.68% 6.88% 7.01% 3.80% 1.33% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 197.88 179.21 178.37 146.93 145.45 55.29 41.01 184.18%
EPS 35.25 21.50 27.25 24.41 24.74 15.15 5.99 224.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.63 3.55 3.55 3.53 3.99 4.50 -11.55%
Adjusted Per Share Value based on latest NOSH - 84,987
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 154.19 162.85 162.06 133.51 92.97 50.24 9.41 539.68%
EPS 27.47 19.54 24.76 22.18 15.81 13.77 1.37 631.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9144 3.2986 3.2253 3.2259 2.2563 3.6253 1.032 99.16%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 2.16 2.20 2.22 2.35 2.19 2.01 0.00 -
P/RPS 1.09 1.23 1.24 1.60 1.51 3.64 0.00 -
P/EPS 6.13 10.23 8.15 9.63 8.85 13.27 0.00 -
EY 16.32 9.77 12.28 10.39 11.30 7.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.63 0.66 0.62 0.50 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 27/08/04 28/05/04 05/03/04 - - -
Price 2.20 2.08 2.06 2.25 2.38 0.00 0.00 -
P/RPS 1.11 1.16 1.15 1.53 1.64 0.00 0.00 -
P/EPS 6.24 9.67 7.56 9.22 9.62 0.00 0.00 -
EY 16.02 10.34 13.23 10.85 10.39 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.58 0.63 0.67 0.00 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