[BLDPLNT] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -51.26%
YoY- -69.78%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 226,255 72,269 30,072 28,608 30,317 35,493 8,797 71.72%
PBT 16,516 23,387 7,073 3,143 6,070 5,528 1,598 47.53%
Tax -3,229 -6,021 -2,108 -1,081 -270 -540 -311 47.64%
NP 13,287 17,366 4,965 2,062 5,800 4,988 1,287 47.50%
-
NP to SH 13,083 17,016 4,764 2,145 7,099 3,693 1,287 47.13%
-
Tax Rate 19.55% 25.75% 29.80% 34.39% 4.45% 9.77% 19.46% -
Total Cost 212,968 54,903 25,107 26,546 24,517 30,505 7,510 74.53%
-
Net Worth 444,600 405,426 348,792 333,666 203,328 301,659 96,525 28.95%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 9,349 - - - - - -
Div Payout % - 54.95% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 444,600 405,426 348,792 333,666 203,328 301,659 96,525 28.95%
NOSH 85,009 84,995 85,071 85,119 67,776 84,974 21,450 25.77%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.87% 24.03% 16.51% 7.21% 19.13% 14.05% 14.63% -
ROE 2.94% 4.20% 1.37% 0.64% 3.49% 1.22% 1.33% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 266.15 85.03 35.35 33.61 44.73 41.77 41.01 36.53%
EPS 15.39 20.02 5.60 2.52 8.35 5.87 6.00 16.98%
DPS 0.00 11.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.23 4.77 4.10 3.92 3.00 3.55 4.50 2.53%
Adjusted Per Share Value based on latest NOSH - 85,119
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 241.98 77.29 32.16 30.60 32.42 37.96 9.41 71.71%
EPS 13.99 18.20 5.10 2.29 7.59 3.95 1.38 47.06%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7551 4.3361 3.7304 3.5686 2.1746 3.2263 1.0324 28.95%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 3.30 4.40 3.64 2.28 2.08 2.22 0.00 -
P/RPS 1.24 5.17 10.30 6.78 4.65 5.31 0.00 -
P/EPS 21.44 21.98 65.00 90.48 19.86 51.08 0.00 -
EY 4.66 4.55 1.54 1.11 5.04 1.96 0.00 -
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.92 0.89 0.58 0.69 0.63 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 15/08/07 30/08/06 29/08/05 27/08/04 28/08/03 -
Price 3.50 3.92 3.18 2.31 2.03 2.06 2.10 -
P/RPS 1.32 4.61 9.00 6.87 4.54 4.93 5.12 -20.20%
P/EPS 22.74 19.58 56.79 91.67 19.38 47.40 35.00 -6.92%
EY 4.40 5.11 1.76 1.09 5.16 2.11 2.86 7.43%
DY 0.00 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.78 0.59 0.68 0.58 0.47 6.08%

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