[BLDPLNT] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 3.11%
YoY- -30.36%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 99,830 58,461 29,853 127,946 90,728 60,268 29,951 122.97%
PBT 15,605 9,335 6,193 24,692 18,803 12,511 6,440 80.30%
Tax -4,789 -2,925 -1,844 -6,866 -1,463 -2,149 -580 307.99%
NP 10,816 6,410 4,349 17,826 17,340 10,362 5,860 50.41%
-
NP to SH 11,015 6,545 4,401 17,890 17,351 12,959 5,860 52.25%
-
Tax Rate 30.69% 31.33% 29.78% 27.81% 7.78% 17.18% 9.01% -
Total Cost 89,014 52,051 25,504 110,120 73,388 49,906 24,091 138.81%
-
Net Worth 338,269 333,200 338,146 236,910 188,632 196,973 188,892 47.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 338,269 333,200 338,146 236,910 188,632 196,973 188,892 47.41%
NOSH 84,992 85,000 84,961 60,436 62,877 65,657 62,964 22.11%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.83% 10.96% 14.57% 13.93% 19.11% 17.19% 19.57% -
ROE 3.26% 1.96% 1.30% 7.55% 9.20% 6.58% 3.10% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 117.46 68.78 35.14 211.70 144.29 91.79 47.57 82.58%
EPS 12.96 7.70 5.18 21.05 20.41 15.25 6.89 52.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.92 3.98 3.92 3.00 3.00 3.00 20.71%
Adjusted Per Share Value based on latest NOSH - 48,300
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 106.77 62.53 31.93 136.84 97.04 64.46 32.03 122.98%
EPS 11.78 7.00 4.71 19.13 18.56 13.86 6.27 52.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6179 3.5636 3.6165 2.5338 2.0175 2.1067 2.0202 47.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.22 2.28 2.20 2.27 2.16 2.08 2.05 -
P/RPS 1.89 3.32 6.26 1.07 1.50 2.27 4.31 -42.25%
P/EPS 17.13 29.61 42.47 7.67 7.83 10.54 22.03 -15.42%
EY 5.84 3.38 2.35 13.04 12.78 9.49 4.54 18.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.55 0.58 0.72 0.69 0.68 -12.13%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 -
Price 2.36 2.31 2.22 2.28 2.27 2.03 2.10 -
P/RPS 2.01 3.36 6.32 1.08 1.57 2.21 4.41 -40.74%
P/EPS 18.21 30.00 42.86 7.70 8.23 10.29 22.56 -13.29%
EY 5.49 3.33 2.33 12.98 12.16 9.72 4.43 15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.56 0.58 0.76 0.68 0.70 -10.76%

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