[BLDPLNT] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 81.67%
YoY- -42.12%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 30,317 29,951 31,871 38,932 35,493 37,918 39,969 -16.84%
PBT 6,070 6,440 10,169 10,659 5,528 9,521 5,700 4.28%
Tax -270 -580 753 -2,755 -540 -2,467 -2,980 -79.85%
NP 5,800 5,860 10,922 7,904 4,988 7,054 2,720 65.74%
-
NP to SH 7,099 5,860 9,331 6,709 3,693 7,054 1,913 139.88%
-
Tax Rate 4.45% 9.01% -7.40% 25.85% 9.77% 25.91% 52.28% -
Total Cost 24,517 24,091 20,949 31,028 30,505 30,864 37,249 -24.35%
-
Net Worth 203,328 188,892 272,575 308,510 301,659 301,707 211,027 -2.44%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 2,989 -
Div Payout % - - - - - - 156.25% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 203,328 188,892 272,575 308,510 301,659 301,707 211,027 -2.44%
NOSH 67,776 62,964 72,881 84,989 84,974 84,987 59,781 8.73%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 19.13% 19.57% 34.27% 20.30% 14.05% 18.60% 6.81% -
ROE 3.49% 3.10% 3.42% 2.17% 1.22% 2.34% 0.91% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 44.73 47.57 43.73 45.81 41.77 44.62 66.86 -23.52%
EPS 8.35 6.89 12.85 9.30 5.87 8.30 3.20 89.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 3.00 3.00 3.74 3.63 3.55 3.55 3.53 -10.28%
Adjusted Per Share Value based on latest NOSH - 84,989
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 32.42 32.03 34.09 41.64 37.96 40.55 42.75 -16.85%
EPS 7.59 6.27 9.98 7.18 3.95 7.54 2.05 139.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
NAPS 2.1746 2.0202 2.9152 3.2996 3.2263 3.2268 2.257 -2.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.08 2.05 2.16 2.20 2.22 2.35 2.19 -
P/RPS 4.65 4.31 4.94 4.80 5.31 5.27 3.28 26.22%
P/EPS 19.86 22.03 16.87 27.87 51.08 28.31 68.44 -56.20%
EY 5.04 4.54 5.93 3.59 1.96 3.53 1.46 128.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.28 -
P/NAPS 0.69 0.68 0.58 0.61 0.63 0.66 0.62 7.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 25/02/05 29/11/04 27/08/04 28/05/04 05/03/04 -
Price 2.03 2.10 2.20 2.08 2.06 2.25 2.38 -
P/RPS 4.54 4.41 5.03 4.54 4.93 5.04 3.56 17.61%
P/EPS 19.38 22.56 17.18 26.35 47.40 27.11 74.38 -59.23%
EY 5.16 4.43 5.82 3.80 2.11 3.69 1.34 145.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.68 0.70 0.59 0.57 0.58 0.63 0.67 0.99%

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