[BLDPLNT] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 25.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 149,790 146,822 151,672 132,320 62,645 17,594 0 -
PBT 32,816 27,908 38,084 30,672 19,510 3,196 0 -
Tax -6,224 -3,824 -9,868 -15,075 -2,342 -622 0 -
NP 26,592 24,084 28,216 15,597 17,168 2,574 0 -
-
NP to SH 21,812 19,304 28,216 21,604 17,168 2,574 0 -
-
Tax Rate 18.97% 13.70% 25.91% 49.15% 12.00% 19.46% - -
Total Cost 123,198 122,738 123,456 116,723 45,477 15,020 0 -
-
Net Worth 308,596 301,687 301,707 234,004 141,568 48,262 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,314 - - - -
Div Payout % - - - 15.34% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 308,596 301,687 301,707 234,004 141,568 48,262 0 -
NOSH 85,012 84,982 84,987 66,290 35,480 10,725 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 17.75% 16.40% 18.60% 11.79% 27.41% 14.63% 0.00% -
ROE 7.07% 6.40% 9.35% 9.23% 12.13% 5.33% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 176.20 172.77 178.46 199.61 176.56 164.05 0.00 -
EPS 31.28 28.34 33.20 32.59 48.39 24.00 -1,600.00 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.63 3.55 3.55 3.53 3.99 4.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,781
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 160.20 157.03 162.22 141.52 67.00 18.82 0.00 -
EPS 23.33 20.65 30.18 23.11 18.36 2.75 -1,600.00 -
DPS 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
NAPS 3.3005 3.2266 3.2268 2.5027 1.5141 0.5162 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 2.20 2.22 2.35 2.19 2.01 0.00 0.00 -
P/RPS 1.25 1.28 1.32 1.10 1.14 0.00 0.00 -
P/EPS 8.57 9.77 7.08 6.72 4.15 0.00 0.00 -
EY 11.66 10.23 14.13 14.88 24.07 0.00 0.00 -
DY 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.66 0.62 0.50 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 28/05/04 05/03/04 21/11/03 28/08/03 16/07/03 -
Price 2.08 2.06 2.25 2.38 2.12 2.10 0.00 -
P/RPS 1.18 1.19 1.26 1.19 1.20 1.28 0.00 -
P/EPS 8.11 9.07 6.78 7.30 4.38 8.75 0.00 -
EY 12.34 11.03 14.76 13.69 22.82 11.43 0.00 -
DY 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.63 0.67 0.53 0.47 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