[BLDPLNT] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 14.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 152,312 151,567 124,871 86,953 46,984 8,797 0 -
PBT 30,313 32,689 28,739 20,313 14,613 1,578 0 -
Tax -7,646 -6,335 -6,088 -4,716 -1,737 -293 0 -
NP 22,667 26,354 22,651 15,597 12,876 1,285 0 -
-
NP to SH 18,274 23,156 20,748 14,789 12,876 1,285 0 -
-
Tax Rate 25.22% 19.38% 21.18% 23.22% 11.89% 18.57% - -
Total Cost 129,645 125,213 102,220 71,356 34,108 7,512 0 -
-
Net Worth 308,510 301,659 301,707 211,027 339,062 96,525 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 308,510 301,659 301,707 211,027 339,062 96,525 0 -
NOSH 84,989 84,974 84,987 59,781 84,978 21,450 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.88% 17.39% 18.14% 17.94% 27.41% 14.61% 0.00% -
ROE 5.92% 7.68% 6.88% 7.01% 3.80% 1.33% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 179.21 178.37 146.93 145.45 55.29 41.01 0.00 -
EPS 21.50 27.25 24.41 24.74 15.15 5.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.55 3.55 3.53 3.99 4.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,781
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 162.90 162.10 133.55 93.00 50.25 9.41 0.00 -
EPS 19.54 24.77 22.19 15.82 13.77 1.37 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2996 3.2263 3.2268 2.257 3.6263 1.0324 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 2.20 2.22 2.35 2.19 2.01 0.00 0.00 -
P/RPS 1.23 1.24 1.60 1.51 3.64 0.00 0.00 -
P/EPS 10.23 8.15 9.63 8.85 13.27 0.00 0.00 -
EY 9.77 12.28 10.39 11.30 7.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.66 0.62 0.50 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 28/05/04 05/03/04 - - - -
Price 2.08 2.06 2.25 2.38 0.00 0.00 0.00 -
P/RPS 1.16 1.15 1.53 1.64 0.00 0.00 0.00 -
P/EPS 9.67 7.56 9.22 9.62 0.00 0.00 0.00 -
EY 10.34 13.23 10.85 10.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.63 0.67 0.00 0.00 0.00 -

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