[BLDPLNT] QoQ 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- 47.19%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 34,398 41,369 28,608 29,853 37,218 30,459 30,317 8.75%
PBT 10,074 6,270 3,143 6,193 5,888 6,292 6,070 40.04%
Tax -4,016 -1,864 -1,081 -1,844 -2,951 -1,902 -270 501.84%
NP 6,058 4,406 2,062 4,349 2,937 4,390 5,800 2.93%
-
NP to SH 5,988 4,470 2,145 4,401 2,990 4,388 7,099 -10.69%
-
Tax Rate 39.86% 29.73% 34.39% 29.78% 50.12% 30.23% 4.45% -
Total Cost 28,340 36,963 26,546 25,504 34,281 26,069 24,517 10.11%
-
Net Worth 344,420 338,224 333,666 338,146 184,507 162,259 203,328 41.96%
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 344,420 338,224 333,666 338,146 184,507 162,259 203,328 41.96%
NOSH 85,042 84,980 85,119 84,961 48,300 54,086 67,776 16.28%
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 17.61% 10.65% 7.21% 14.57% 7.89% 14.41% 19.13% -
ROE 1.74% 1.32% 0.64% 1.30% 1.62% 2.70% 3.49% -
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 40.45 48.68 33.61 35.14 77.06 56.32 44.73 -6.46%
EPS 7.04 5.26 2.52 5.18 3.52 5.16 8.35 -10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 3.98 3.92 3.98 3.82 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 36.79 44.24 30.60 31.93 39.81 32.58 32.42 8.77%
EPS 6.40 4.78 2.29 4.71 3.20 4.69 7.59 -10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6836 3.6174 3.5686 3.6165 1.9733 1.7354 2.1746 41.96%
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 6.43 4.56 6.78 6.26 2.95 3.84 4.65 24.04%
P/EPS 36.93 42.21 90.48 42.47 36.67 26.62 19.86 51.04%
EY 2.71 2.37 1.11 2.35 2.73 3.76 5.04 -33.80%
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 0.59 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 7.00 4.85 6.87 6.32 2.96 4.03 4.54 33.35%
P/EPS 40.19 44.87 91.67 42.86 36.83 27.98 19.38 62.40%
EY 2.49 2.23 1.09 2.33 2.72 3.57 5.16 -38.39%
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 0.60 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