[BLDPLNT] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -21.08%
YoY- 41.92%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 137,036 137,048 122,598 152,312 46,984 30.65%
PBT 44,764 21,494 28,971 30,313 14,613 32.27%
Tax -13,534 -7,740 -1,999 -7,646 -1,737 67.01%
NP 31,230 13,754 26,972 22,667 12,876 24.77%
-
NP to SH 30,676 14,006 26,678 18,274 12,876 24.21%
-
Tax Rate 30.23% 36.01% 6.90% 25.22% 11.89% -
Total Cost 105,806 123,294 95,626 129,645 34,108 32.68%
-
Net Worth 362,062 338,224 162,259 308,510 339,062 1.65%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,507 - - - - -
Div Payout % 27.73% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 362,062 338,224 162,259 308,510 339,062 1.65%
NOSH 84,991 84,980 54,086 84,989 84,978 0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 22.79% 10.04% 22.00% 14.88% 27.41% -
ROE 8.47% 4.14% 16.44% 5.92% 3.80% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 161.24 161.27 226.67 179.21 55.29 30.65%
EPS 36.09 16.48 49.32 21.50 15.15 24.21%
DPS 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 3.98 3.00 3.63 3.99 1.64%
Adjusted Per Share Value based on latest NOSH - 84,989
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 146.52 146.53 131.08 162.85 50.24 30.65%
EPS 32.80 14.98 28.52 19.54 13.77 24.21%
DPS 9.10 0.00 0.00 0.00 0.00 -
NAPS 3.8712 3.6163 1.7349 3.2986 3.6253 1.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.38 2.22 2.16 2.20 2.01 -
P/RPS 2.10 1.38 0.95 1.23 3.64 -12.83%
P/EPS 9.36 13.47 4.38 10.23 13.27 -8.35%
EY 10.68 7.42 22.84 9.77 7.54 9.08%
DY 2.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.56 0.72 0.61 0.50 12.10%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 14/11/07 30/11/06 29/11/05 29/11/04 - -
Price 3.78 2.36 2.27 2.08 0.00 -
P/RPS 2.34 1.46 1.00 1.16 0.00 -
P/EPS 10.47 14.32 4.60 9.67 0.00 -
EY 9.55 6.98 21.73 10.34 0.00 -
DY 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 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