[BLDPLNT] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -0.39%
YoY- 23.35%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 127,945 122,598 131,071 136,247 144,214 152,312 151,567 -10.65%
PBT 24,690 28,971 33,338 32,796 34,782 30,313 32,689 -17.02%
Tax -5,703 -1,999 -2,852 -3,122 -3,914 -7,646 -6,335 -6.74%
NP 18,987 26,972 30,486 29,674 30,868 22,667 26,354 -19.58%
-
NP to SH 20,337 26,678 28,999 25,593 25,692 18,274 23,156 -8.26%
-
Tax Rate 23.10% 6.90% 8.55% 9.52% 11.25% 25.22% 19.38% -
Total Cost 108,958 95,626 100,585 106,573 113,346 129,645 125,213 -8.83%
-
Net Worth 184,507 162,259 203,328 188,892 272,575 308,510 301,659 -27.88%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 184,507 162,259 203,328 188,892 272,575 308,510 301,659 -27.88%
NOSH 48,300 54,086 67,776 62,964 72,881 84,989 84,974 -31.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 14.84% 22.00% 23.26% 21.78% 21.40% 14.88% 17.39% -
ROE 11.02% 16.44% 14.26% 13.55% 9.43% 5.92% 7.68% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 264.89 226.67 193.39 216.39 197.88 179.21 178.37 30.07%
EPS 42.11 49.32 42.79 40.65 35.25 21.50 27.25 33.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.82 3.00 3.00 3.00 3.74 3.63 3.55 4.99%
Adjusted Per Share Value based on latest NOSH - 62,964
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.80 131.08 140.14 145.68 154.19 162.85 162.06 -10.65%
EPS 21.74 28.52 31.01 27.36 27.47 19.54 24.76 -8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9728 1.7349 2.174 2.0196 2.9144 3.2986 3.2253 -27.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.27 2.16 2.08 2.05 2.16 2.20 2.22 -
P/RPS 0.86 0.95 1.08 0.95 1.09 1.23 1.24 -21.59%
P/EPS 5.39 4.38 4.86 5.04 6.13 10.23 8.15 -24.03%
EY 18.55 22.84 20.57 19.83 16.32 9.77 12.28 31.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.69 0.68 0.58 0.61 0.63 -4.26%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 27/05/05 25/02/05 29/11/04 27/08/04 -
Price 2.28 2.27 2.03 2.10 2.20 2.08 2.06 -
P/RPS 0.86 1.00 1.05 0.97 1.11 1.16 1.15 -17.56%
P/EPS 5.41 4.60 4.74 5.17 6.24 9.67 7.56 -19.94%
EY 18.47 21.73 21.08 19.36 16.02 10.34 13.23 24.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.68 0.70 0.59 0.57 0.58 2.27%

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