[BLDPLNT] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 13.31%
YoY- 25.23%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 229,303 131,334 126,138 131,071 151,567 8,797 91.82%
PBT 82,544 31,084 21,516 33,338 32,689 1,578 120.46%
Tax -18,363 -10,116 -7,778 -2,852 -6,335 -293 128.57%
NP 64,181 20,968 13,738 30,486 26,354 1,285 118.43%
-
NP to SH 63,480 20,808 13,924 28,999 23,156 1,285 117.95%
-
Tax Rate 22.25% 32.54% 36.15% 8.55% 19.38% 18.57% -
Total Cost 165,122 110,366 112,400 100,585 125,213 7,512 85.40%
-
Net Worth 405,426 348,792 333,666 203,328 301,659 96,525 33.20%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 8,507 - - - - -
Div Payout % - 40.88% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 405,426 348,792 333,666 203,328 301,659 96,525 33.20%
NOSH 84,995 85,071 85,119 67,776 84,974 21,450 31.66%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 27.99% 15.97% 10.89% 23.26% 17.39% 14.61% -
ROE 15.66% 5.97% 4.17% 14.26% 7.68% 1.33% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 269.78 154.38 148.19 193.39 178.37 41.01 45.69%
EPS 74.69 24.46 16.36 42.79 27.25 5.99 65.54%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.10 3.92 3.00 3.55 4.50 1.17%
Adjusted Per Share Value based on latest NOSH - 67,776
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 245.17 140.42 134.87 140.14 162.06 9.41 91.80%
EPS 67.87 22.25 14.89 31.01 24.76 1.37 118.08%
DPS 0.00 9.10 0.00 0.00 0.00 0.00 -
NAPS 4.3348 3.7293 3.5676 2.174 3.2253 1.032 33.20%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 4.40 3.64 2.28 2.08 2.22 0.00 -
P/RPS 1.63 2.36 1.54 1.08 1.24 0.00 -
P/EPS 5.89 14.88 13.94 4.86 8.15 0.00 -
EY 16.97 6.72 7.17 20.57 12.28 0.00 -
DY 0.00 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.89 0.58 0.69 0.63 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/08/08 15/08/07 30/08/06 29/08/05 27/08/04 - -
Price 3.92 3.18 2.31 2.03 2.06 0.00 -
P/RPS 1.45 2.06 1.56 1.05 1.15 0.00 -
P/EPS 5.25 13.00 14.12 4.74 7.56 0.00 -
EY 19.05 7.69 7.08 21.08 13.23 0.00 -
DY 0.00 3.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 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