[BLDPLNT] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 902.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 137,048 122,598 152,312 46,984 42.83%
PBT 21,494 28,971 30,313 14,613 13.71%
Tax -7,740 -1,999 -7,646 -1,737 64.48%
NP 13,754 26,972 22,667 12,876 2.22%
-
NP to SH 14,006 26,678 18,274 12,876 2.84%
-
Tax Rate 36.01% 6.90% 25.22% 11.89% -
Total Cost 123,294 95,626 129,645 34,108 53.41%
-
Net Worth 338,224 162,259 308,510 339,062 -0.08%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 338,224 162,259 308,510 339,062 -0.08%
NOSH 84,980 54,086 84,989 84,978 0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.04% 22.00% 14.88% 27.41% -
ROE 4.14% 16.44% 5.92% 3.80% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 161.27 226.67 179.21 55.29 42.83%
EPS 16.48 49.32 21.50 15.15 2.84%
DPS 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.00 3.63 3.99 -0.08%
Adjusted Per Share Value based on latest NOSH - 84,978
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 146.53 131.08 162.85 50.24 42.82%
EPS 14.98 28.52 19.54 13.77 2.84%
DPS 0.00 0.00 0.00 0.00 -
NAPS 3.6163 1.7349 3.2986 3.6253 -0.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.22 2.16 2.20 2.01 -
P/RPS 1.38 0.95 1.23 3.64 -27.60%
P/EPS 13.47 4.38 10.23 13.27 0.49%
EY 7.42 22.84 9.77 7.54 -0.53%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.61 0.50 3.84%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/06 29/11/05 29/11/04 - -
Price 2.36 2.27 2.08 0.00 -
P/RPS 1.46 1.00 1.16 0.00 -
P/EPS 14.32 4.60 9.67 0.00 -
EY 6.98 21.73 10.34 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.76 0.57 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