[BLDPLNT] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 11.61%
YoY- 1702.02%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 131,334 126,138 131,071 151,567 8,797 96.47%
PBT 31,084 21,516 33,338 32,689 1,578 110.56%
Tax -10,116 -7,778 -2,852 -6,335 -293 142.25%
NP 20,968 13,738 30,486 26,354 1,285 100.88%
-
NP to SH 20,808 13,924 28,999 23,156 1,285 100.50%
-
Tax Rate 32.54% 36.15% 8.55% 19.38% 18.57% -
Total Cost 110,366 112,400 100,585 125,213 7,512 95.69%
-
Net Worth 348,792 333,666 203,328 301,659 96,525 37.84%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 8,507 - - - - -
Div Payout % 40.88% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 348,792 333,666 203,328 301,659 96,525 37.84%
NOSH 85,071 85,119 67,776 84,974 21,450 41.08%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.97% 10.89% 23.26% 17.39% 14.61% -
ROE 5.97% 4.17% 14.26% 7.68% 1.33% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 154.38 148.19 193.39 178.37 41.01 39.26%
EPS 24.46 16.36 42.79 27.25 5.99 42.11%
DPS 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.10 3.92 3.00 3.55 4.50 -2.29%
Adjusted Per Share Value based on latest NOSH - 84,974
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 140.46 134.91 140.18 162.10 9.41 96.46%
EPS 22.25 14.89 31.01 24.77 1.37 100.65%
DPS 9.10 0.00 0.00 0.00 0.00 -
NAPS 3.7304 3.5686 2.1746 3.2263 1.0324 37.84%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 3.64 2.28 2.08 2.22 0.00 -
P/RPS 2.36 1.54 1.08 1.24 0.00 -
P/EPS 14.88 13.94 4.86 8.15 0.00 -
EY 6.72 7.17 20.57 12.28 0.00 -
DY 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.58 0.69 0.63 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 15/08/07 30/08/06 29/08/05 27/08/04 - -
Price 3.18 2.31 2.03 2.06 0.00 -
P/RPS 2.06 1.56 1.05 1.15 0.00 -
P/EPS 13.00 14.12 4.74 7.56 0.00 -
EY 7.69 7.08 21.08 13.23 0.00 -
DY 3.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.59 0.68 0.58 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