[BLDPLNT] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 67.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 134,228 127,946 144,214 132,320 0 -
PBT 25,680 24,692 34,781 30,672 0 -
Tax -8,805 -6,866 -3,915 -15,075 0 -
NP 16,875 17,826 30,866 15,597 0 -
-
NP to SH 17,004 17,890 25,690 21,604 0 -
-
Tax Rate 34.29% 27.81% 11.26% 49.15% - -
Total Cost 117,353 110,120 113,348 116,723 0 -
-
Net Worth 344,310 236,910 265,030 234,004 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 3,314 - -
Div Payout % - - - 15.34% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 344,310 236,910 265,030 234,004 0 -
NOSH 85,014 60,436 70,863 66,290 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 12.57% 13.93% 21.40% 11.79% 0.00% -
ROE 4.94% 7.55% 9.69% 9.23% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 157.89 211.70 203.51 199.61 0.00 -
EPS 20.00 21.05 36.31 32.59 0.00 -
DPS 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.05 3.92 3.74 3.53 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,781
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 143.52 136.80 154.19 141.48 0.00 -
EPS 18.18 19.13 27.47 23.10 0.00 -
DPS 0.00 0.00 0.00 3.54 0.00 -
NAPS 3.6814 2.5331 2.8337 2.502 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 2.60 2.27 2.16 2.19 0.00 -
P/RPS 1.65 1.07 1.06 1.10 0.00 -
P/EPS 13.00 7.67 5.96 6.72 0.00 -
EY 7.69 13.04 16.78 14.88 0.00 -
DY 0.00 0.00 0.00 2.28 0.00 -
P/NAPS 0.64 0.58 0.58 0.62 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/07 28/02/06 25/02/05 05/03/04 - -
Price 2.83 2.28 2.20 2.38 0.00 -
P/RPS 1.79 1.08 1.08 1.19 0.00 -
P/EPS 14.15 7.70 6.07 7.30 0.00 -
EY 7.07 12.98 16.48 13.69 0.00 -
DY 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 0.70 0.58 0.59 0.67 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