[BLDPLNT] YoY Cumulative Quarter 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- 54.37%
YoY- -4.95%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 823,062 518,172 152,034 134,228 127,946 144,214 132,320 35.57%
PBT 39,576 56,955 47,072 25,680 24,692 34,781 30,672 4.33%
Tax -9,610 7,486 -9,259 -8,805 -6,866 -3,915 -15,075 -7.22%
NP 29,966 64,441 37,813 16,875 17,826 30,866 15,597 11.48%
-
NP to SH 30,102 63,601 37,501 17,004 17,890 25,690 21,604 5.67%
-
Tax Rate 24.28% -13.14% 19.67% 34.29% 27.81% 11.26% 49.15% -
Total Cost 793,096 453,731 114,221 117,353 110,120 113,348 116,723 37.58%
-
Net Worth 439,386 433,514 375,656 344,310 236,910 265,030 234,004 11.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - 3,314 -
Div Payout % - - - - - - 15.34% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 439,386 433,514 375,656 344,310 236,910 265,030 234,004 11.06%
NOSH 84,987 85,002 84,990 85,014 60,436 70,863 66,290 4.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.64% 12.44% 24.87% 12.57% 13.93% 21.40% 11.79% -
ROE 6.85% 14.67% 9.98% 4.94% 7.55% 9.69% 9.23% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 968.45 609.59 178.88 157.89 211.70 203.51 199.61 30.08%
EPS 35.41 74.82 44.12 20.00 21.05 36.31 32.59 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 5.17 5.10 4.42 4.05 3.92 3.74 3.53 6.55%
Adjusted Per Share Value based on latest NOSH - 85,042
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 880.02 554.03 162.56 143.52 136.80 154.19 141.48 35.57%
EPS 32.19 68.00 40.10 18.18 19.13 27.47 23.10 5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.54 -
NAPS 4.6979 4.6351 4.0165 3.6814 2.5331 2.8337 2.502 11.06%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.75 2.38 4.34 2.60 2.27 2.16 2.19 -
P/RPS 0.39 0.39 2.43 1.65 1.07 1.06 1.10 -15.85%
P/EPS 10.59 3.18 9.84 13.00 7.67 5.96 6.72 7.86%
EY 9.45 31.44 10.17 7.69 13.04 16.78 14.88 -7.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.28 -
P/NAPS 0.73 0.47 0.98 0.64 0.58 0.58 0.62 2.75%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 27/02/07 28/02/06 25/02/05 05/03/04 -
Price 3.85 2.56 4.50 2.83 2.28 2.20 2.38 -
P/RPS 0.40 0.42 2.52 1.79 1.08 1.08 1.19 -16.60%
P/EPS 10.87 3.42 10.20 14.15 7.70 6.07 7.30 6.85%
EY 9.20 29.23 9.81 7.07 12.98 16.48 13.69 -6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.74 0.50 1.02 0.70 0.58 0.59 0.67 1.66%

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