[BLDPLNT] YoY TTM 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- 21.41%
YoY- -16.39%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 822,468 518,172 152,034 134,228 127,945 144,214 86,953 45.37%
PBT 39,577 56,955 47,072 25,680 24,690 34,782 20,313 11.74%
Tax -9,610 7,486 -9,259 -8,805 -5,703 -3,914 -4,716 12.58%
NP 29,967 64,441 37,813 16,875 18,987 30,868 15,597 11.48%
-
NP to SH 30,103 63,601 37,501 17,004 20,337 25,692 14,789 12.56%
-
Tax Rate 24.28% -13.14% 19.67% 34.29% 23.10% 11.25% 23.22% -
Total Cost 792,501 453,731 114,221 117,353 108,958 113,346 71,356 49.31%
-
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 - - 8,507 - - - - -
Div Payout % - - 22.69% - - - - -
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 3.64% 12.44% 24.87% 12.57% 14.84% 21.40% 17.94% -
ROE 7.09% 14.96% 11.03% 4.94% 11.02% 9.43% 7.01% -
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 968.15 609.56 178.85 157.84 264.89 197.88 145.45 37.11%
EPS 35.44 74.82 44.12 19.99 42.11 35.25 24.74 6.16%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
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 879.38 554.03 162.56 143.52 136.80 154.19 92.97 45.37%
EPS 32.19 68.00 40.10 18.18 21.74 27.47 15.81 12.56%
DPS 0.00 0.00 9.10 0.00 0.00 0.00 0.00 -
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 0.39 0.39 2.43 1.65 0.86 1.09 1.51 -20.18%
P/EPS 10.58 3.18 9.84 13.00 5.39 6.13 8.85 3.01%
EY 9.45 31.44 10.17 7.69 18.55 16.32 11.30 -2.93%
DY 0.00 0.00 2.30 0.00 0.00 0.00 0.00 -
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 0.40 0.42 2.52 1.79 0.86 1.11 1.64 -20.93%
P/EPS 10.86 3.42 10.20 14.15 5.41 6.24 9.62 2.03%
EY 9.20 29.23 9.80 7.07 18.47 16.02 10.39 -2.00%
DY 0.00 0.00 2.22 0.00 0.00 0.00 0.00 -
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