[BLDPLNT] YoY 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- 33.96%
YoY- 100.27%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 244,076 243,249 49,396 34,398 37,218 31,871 39,969 35.15%
PBT 4,764 -9,250 12,382 10,074 5,888 10,169 5,700 -2.94%
Tax 289 26,275 259 -4,016 -2,951 753 -2,980 -
NP 5,053 17,025 12,641 6,058 2,937 10,922 2,720 10.86%
-
NP to SH 5,276 16,935 12,813 5,988 2,990 9,331 1,913 18.40%
-
Tax Rate -6.07% - -2.09% 39.86% 50.12% -7.40% 52.28% -
Total Cost 239,023 226,224 36,755 28,340 34,281 20,949 37,249 36.27%
-
Net Worth 424,763 425,036 340,016 344,420 184,507 272,575 211,027 12.35%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - 2,989 -
Div Payout % - - - - - - 156.25% -
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 424,763 425,036 340,016 344,420 184,507 272,575 211,027 12.35%
NOSH 84,952 85,007 85,004 85,042 48,300 72,881 59,781 6.02%
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 2.07% 7.00% 25.59% 17.61% 7.89% 34.27% 6.81% -
ROE 1.24% 3.98% 3.77% 1.74% 1.62% 3.42% 0.91% -
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 287.31 286.15 58.11 40.45 77.06 43.73 66.86 27.47%
EPS 6.21 19.92 15.07 7.04 3.52 12.85 3.20 11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 5.00 5.00 4.00 4.05 3.82 3.74 3.53 5.96%
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 260.97 260.08 52.81 36.78 39.79 34.08 42.73 35.16%
EPS 5.64 18.11 13.70 6.40 3.20 9.98 2.05 18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
NAPS 4.5416 4.5445 3.6355 3.6826 1.9728 2.9144 2.2563 12.35%
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 1.31 0.83 7.47 6.43 2.95 4.94 3.28 -14.17%
P/EPS 60.38 11.95 28.79 36.93 36.67 16.87 68.44 -2.06%
EY 1.66 8.37 3.47 2.71 2.73 5.93 1.46 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.28 -
P/NAPS 0.75 0.48 1.09 0.64 0.59 0.58 0.62 3.22%
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 1.34 0.89 7.74 7.00 2.96 5.03 3.56 -15.01%
P/EPS 61.99 12.85 29.85 40.19 36.83 17.18 74.38 -2.98%
EY 1.61 7.78 3.35 2.49 2.72 5.82 1.34 3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.77 0.51 1.13 0.70 0.60 0.59 0.67 2.34%

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