[BLDPLNT] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -7.17%
YoY- -26.24%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,228 137,048 126,138 127,847 127,945 122,598 131,071 1.59%
PBT 25,680 21,494 21,516 24,443 24,690 28,971 33,338 -15.92%
Tax -8,805 -7,740 -7,778 -6,967 -5,703 -1,999 -2,852 111.58%
NP 16,875 13,754 13,738 17,476 18,987 26,972 30,486 -32.51%
-
NP to SH 17,004 14,006 13,924 18,878 20,337 26,678 28,999 -29.87%
-
Tax Rate 34.29% 36.01% 36.15% 28.50% 23.10% 6.90% 8.55% -
Total Cost 117,353 123,294 112,400 110,371 108,958 95,626 100,585 10.79%
-
Net Worth 344,420 338,224 333,666 338,146 184,507 162,259 203,328 41.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 344,420 338,224 333,666 338,146 184,507 162,259 203,328 41.96%
NOSH 85,042 84,980 85,119 84,961 48,300 54,086 67,776 16.28%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.57% 10.04% 10.89% 13.67% 14.84% 22.00% 23.26% -
ROE 4.94% 4.14% 4.17% 5.58% 11.02% 16.44% 14.26% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 157.84 161.27 148.19 150.48 264.89 226.67 193.39 -12.63%
EPS 19.99 16.48 16.36 22.22 42.11 49.32 42.79 -39.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 3.98 3.92 3.98 3.82 3.00 3.00 22.08%
Adjusted Per Share Value based on latest NOSH - 84,961
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 143.52 146.53 134.87 136.69 136.80 131.08 140.14 1.59%
EPS 18.18 14.98 14.89 20.18 21.74 28.52 31.01 -29.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6826 3.6163 3.5676 3.6155 1.9728 1.7349 2.174 41.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.60 2.22 2.28 2.20 2.27 2.16 2.08 -
P/RPS 1.65 1.38 1.54 1.46 0.86 0.95 1.08 32.54%
P/EPS 13.00 13.47 13.94 9.90 5.39 4.38 4.86 92.35%
EY 7.69 7.42 7.17 10.10 18.55 22.84 20.57 -48.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.58 0.55 0.59 0.72 0.69 -4.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 -
Price 2.83 2.36 2.31 2.22 2.28 2.27 2.03 -
P/RPS 1.79 1.46 1.56 1.48 0.86 1.00 1.05 42.56%
P/EPS 14.15 14.32 14.12 9.99 5.41 4.60 4.74 106.91%
EY 7.07 6.98 7.08 10.01 18.47 21.73 21.08 -51.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.59 0.56 0.60 0.76 0.68 1.94%

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