[BLDPLNT] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 48.72%
YoY- -49.49%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 25,495 134,228 99,830 58,461 29,853 127,946 90,728 -57.13%
PBT 7,667 25,680 15,605 9,335 6,193 24,692 18,803 -45.04%
Tax -2,128 -8,805 -4,789 -2,925 -1,844 -6,866 -1,463 28.40%
NP 5,539 16,875 10,816 6,410 4,349 17,826 17,340 -53.30%
-
NP to SH 5,586 17,004 11,015 6,545 4,401 17,890 17,351 -53.05%
-
Tax Rate 27.76% 34.29% 30.69% 31.33% 29.78% 27.81% 7.78% -
Total Cost 19,956 117,353 89,014 52,051 25,504 110,120 73,388 -58.06%
-
Net Worth 349,443 344,310 338,269 333,200 338,146 236,910 188,632 50.89%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 349,443 344,310 338,269 333,200 338,146 236,910 188,632 50.89%
NOSH 85,022 85,014 84,992 85,000 84,961 60,436 62,877 22.30%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 21.73% 12.57% 10.83% 10.96% 14.57% 13.93% 19.11% -
ROE 1.60% 4.94% 3.26% 1.96% 1.30% 7.55% 9.20% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 29.99 157.89 117.46 68.78 35.14 211.70 144.29 -64.94%
EPS 6.57 20.00 12.96 7.70 5.18 21.05 20.41 -53.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 4.05 3.98 3.92 3.98 3.92 3.00 23.37%
Adjusted Per Share Value based on latest NOSH - 85,119
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 27.27 143.56 106.77 62.53 31.93 136.84 97.04 -57.12%
EPS 5.97 18.19 11.78 7.00 4.71 19.13 18.56 -53.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7374 3.6825 3.6179 3.5636 3.6165 2.5338 2.0175 50.89%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.83 2.60 2.22 2.28 2.20 2.27 2.16 -
P/RPS 9.44 1.65 1.89 3.32 6.26 1.07 1.50 241.25%
P/EPS 43.07 13.00 17.13 29.61 42.47 7.67 7.83 211.93%
EY 2.32 7.69 5.84 3.38 2.35 13.04 12.78 -67.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.56 0.58 0.55 0.58 0.72 -2.79%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 27/02/07 30/11/06 30/08/06 31/05/06 28/02/06 29/11/05 -
Price 2.94 2.83 2.36 2.31 2.22 2.28 2.27 -
P/RPS 9.80 1.79 2.01 3.36 6.32 1.08 1.57 239.39%
P/EPS 44.75 14.15 18.21 30.00 42.86 7.70 8.23 209.53%
EY 2.23 7.07 5.49 3.33 2.33 12.98 12.16 -67.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.59 0.59 0.56 0.58 0.76 -3.54%

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