[BLDPLNT] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 108.39%
YoY- 1.87%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 30,072 25,495 34,398 41,369 28,608 29,853 37,218 -13.28%
PBT 7,073 7,667 10,074 6,270 3,143 6,193 5,888 13.04%
Tax -2,108 -2,128 -4,016 -1,864 -1,081 -1,844 -2,951 -20.13%
NP 4,965 5,539 6,058 4,406 2,062 4,349 2,937 42.04%
-
NP to SH 4,764 5,586 5,988 4,470 2,145 4,401 2,990 36.53%
-
Tax Rate 29.80% 27.76% 39.86% 29.73% 34.39% 29.78% 50.12% -
Total Cost 25,107 19,956 28,340 36,963 26,546 25,504 34,281 -18.79%
-
Net Worth 348,792 349,443 344,420 338,224 333,666 338,146 184,507 53.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 348,792 349,443 344,420 338,224 333,666 338,146 184,507 53.06%
NOSH 85,071 85,022 85,042 84,980 85,119 84,961 48,300 45.99%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.51% 21.73% 17.61% 10.65% 7.21% 14.57% 7.89% -
ROE 1.37% 1.60% 1.74% 1.32% 0.64% 1.30% 1.62% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.35 29.99 40.45 48.68 33.61 35.14 77.06 -40.60%
EPS 5.60 6.57 7.04 5.26 2.52 5.18 3.52 36.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.10 4.11 4.05 3.98 3.92 3.98 3.82 4.84%
Adjusted Per Share Value based on latest NOSH - 84,980
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.16 27.27 36.79 44.24 30.60 31.93 39.81 -13.29%
EPS 5.10 5.97 6.40 4.78 2.29 4.71 3.20 36.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7304 3.7374 3.6836 3.6174 3.5686 3.6165 1.9733 53.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.64 2.83 2.60 2.22 2.28 2.20 2.27 -
P/RPS 10.30 9.44 6.43 4.56 6.78 6.26 2.95 130.67%
P/EPS 65.00 43.07 36.93 42.21 90.48 42.47 36.67 46.61%
EY 1.54 2.32 2.71 2.37 1.11 2.35 2.73 -31.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.69 0.64 0.56 0.58 0.55 0.59 31.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 24/05/07 27/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 3.18 2.94 2.83 2.36 2.31 2.22 2.28 -
P/RPS 9.00 9.80 7.00 4.85 6.87 6.32 2.96 110.30%
P/EPS 56.79 44.75 40.19 44.87 91.67 42.86 36.83 33.57%
EY 1.76 2.23 2.49 2.23 1.09 2.33 2.72 -25.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.70 0.59 0.59 0.56 0.60 19.17%

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