[BLDPLNT] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.4%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,228 99,830 58,461 29,853 127,946 90,728 60,268 70.29%
PBT 25,680 15,605 9,335 6,193 24,692 18,803 12,511 61.29%
Tax -8,805 -4,789 -2,925 -1,844 -6,866 -1,463 -2,149 155.39%
NP 16,875 10,816 6,410 4,349 17,826 17,340 10,362 38.29%
-
NP to SH 17,004 11,015 6,545 4,401 17,890 17,351 12,959 19.79%
-
Tax Rate 34.29% 30.69% 31.33% 29.78% 27.81% 7.78% 17.18% -
Total Cost 117,353 89,014 52,051 25,504 110,120 73,388 49,906 76.55%
-
Net Worth 344,310 338,269 333,200 338,146 236,910 188,632 196,973 44.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 344,310 338,269 333,200 338,146 236,910 188,632 196,973 44.96%
NOSH 85,014 84,992 85,000 84,961 60,436 62,877 65,657 18.74%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.57% 10.83% 10.96% 14.57% 13.93% 19.11% 17.19% -
ROE 4.94% 3.26% 1.96% 1.30% 7.55% 9.20% 6.58% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 157.89 117.46 68.78 35.14 211.70 144.29 91.79 43.42%
EPS 20.00 12.96 7.70 5.18 21.05 20.41 15.25 19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 3.98 3.92 3.98 3.92 3.00 3.00 22.08%
Adjusted Per Share Value based on latest NOSH - 84,961
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 143.56 106.77 62.53 31.93 136.84 97.04 64.46 70.29%
EPS 18.19 11.78 7.00 4.71 19.13 18.56 13.86 19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6825 3.6179 3.5636 3.6165 2.5338 2.0175 2.1067 44.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.60 2.22 2.28 2.20 2.27 2.16 2.08 -
P/RPS 1.65 1.89 3.32 6.26 1.07 1.50 2.27 -19.11%
P/EPS 13.00 17.13 29.61 42.47 7.67 7.83 10.54 14.96%
EY 7.69 5.84 3.38 2.35 13.04 12.78 9.49 -13.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.58 0.55 0.58 0.72 0.69 -4.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 -
Price 2.83 2.36 2.31 2.22 2.28 2.27 2.03 -
P/RPS 1.79 2.01 3.36 6.32 1.08 1.57 2.21 -13.07%
P/EPS 14.15 18.21 30.00 42.86 7.70 8.23 10.29 23.58%
EY 7.07 5.49 3.33 2.33 12.98 12.16 9.72 -19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.59 0.56 0.58 0.76 0.68 1.94%

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