[BLDPLNT] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 37,918 132,320 46,984 8,797 0 0 0 -
PBT 9,521 30,672 14,633 1,598 0 0 0 -
Tax -2,467 -15,075 -1,757 -311 0 0 0 -
NP 7,054 15,597 12,876 1,287 0 0 0 -
-
NP to SH 7,054 21,604 12,876 1,287 0 0 0 -
-
Tax Rate 25.91% 49.15% 12.01% 19.46% - - - -
Total Cost 30,864 116,723 34,108 7,510 0 0 0 -
-
Net Worth 301,707 234,004 141,568 48,262 0 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,314 - - - - - -
Div Payout % - 15.34% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 301,707 234,004 141,568 48,262 0 0 0 -
NOSH 84,987 66,290 35,480 10,725 0 0 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.60% 11.79% 27.41% 14.63% 0.00% 0.00% 0.00% -
ROE 2.34% 9.23% 9.10% 2.67% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 44.62 199.61 132.42 82.02 0.00 0.00 0.00 -
EPS 8.30 32.59 36.29 12.00 -400.00 0.00 0.00 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.53 3.99 4.50 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 21,450
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.55 141.52 50.25 9.41 0.00 0.00 0.00 -
EPS 7.54 23.11 13.77 1.38 -400.00 0.00 0.00 -
DPS 0.00 3.54 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2268 2.5027 1.5141 0.5162 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 2.35 2.19 2.01 0.00 0.00 0.00 0.00 -
P/RPS 5.27 1.10 1.52 0.00 0.00 0.00 0.00 -
P/EPS 28.31 6.72 5.54 0.00 0.00 0.00 0.00 -
EY 3.53 14.88 18.05 0.00 0.00 0.00 0.00 -
DY 0.00 2.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.50 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 05/03/04 21/11/03 28/08/03 16/07/03 - - -
Price 2.25 2.38 2.12 2.10 0.00 0.00 0.00 -
P/RPS 5.04 1.19 1.60 2.56 0.00 0.00 0.00 -
P/EPS 27.11 7.30 5.84 17.50 0.00 0.00 0.00 -
EY 3.69 13.69 17.12 5.71 0.00 0.00 0.00 -
DY 0.00 2.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.53 0.47 0.00 0.00 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