[BLDPLNT] YoY Annualized 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- 12.2%
YoY- -36.52%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 771,981 366,564 136,850 133,106 120,970 149,790 62,645 51.92%
PBT 46,416 88,273 46,253 20,806 25,070 32,816 19,510 15.52%
Tax -13,198 -25,052 -12,690 -6,385 -1,950 -6,224 -2,342 33.36%
NP 33,217 63,221 33,562 14,421 23,120 26,592 17,168 11.61%
-
NP to SH 33,101 62,221 32,917 14,686 23,134 21,812 17,168 11.55%
-
Tax Rate 28.43% 28.38% 27.44% 30.69% 7.78% 18.97% 12.00% -
Total Cost 738,764 303,342 103,288 118,685 97,850 123,198 45,477 59.07%
-
Net Worth 450,454 416,508 362,158 338,269 188,632 308,596 141,568 21.25%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 450,454 416,508 362,158 338,269 188,632 308,596 141,568 21.25%
NOSH 84,991 85,001 85,013 84,992 62,877 85,012 35,480 15.65%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.30% 17.25% 24.53% 10.83% 19.11% 17.75% 27.41% -
ROE 7.35% 14.94% 9.09% 4.34% 12.26% 7.07% 12.13% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 908.30 431.24 160.97 156.61 192.39 176.20 176.56 31.35%
EPS 38.95 73.20 38.72 17.28 27.21 31.28 48.39 -3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.30 4.90 4.26 3.98 3.00 3.63 3.99 4.84%
Adjusted Per Share Value based on latest NOSH - 84,980
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 825.65 392.05 146.36 142.36 129.38 160.20 67.00 51.92%
EPS 35.40 66.55 35.21 15.71 24.74 23.33 18.36 11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8177 4.4546 3.8734 3.6179 2.0175 3.3005 1.5141 21.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.48 3.56 3.38 2.22 2.16 2.20 2.01 -
P/RPS 0.38 0.83 2.10 1.42 1.12 1.25 1.14 -16.71%
P/EPS 8.94 4.86 8.73 12.85 5.87 8.57 4.15 13.63%
EY 11.19 20.56 11.46 7.78 17.03 11.66 24.07 -11.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.79 0.56 0.72 0.61 0.50 4.73%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 14/11/07 30/11/06 29/11/05 29/11/04 21/11/03 -
Price 4.00 2.66 3.78 2.36 2.27 2.08 2.12 -
P/RPS 0.44 0.62 2.35 1.51 1.18 1.18 1.20 -15.38%
P/EPS 10.27 3.63 9.76 13.66 6.17 8.11 4.38 15.24%
EY 9.74 27.52 10.24 7.32 16.21 12.34 22.82 -13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.54 0.89 0.59 0.76 0.57 0.53 5.95%

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