[BLDPLNT] YoY Cumulative 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- 69.49%
YoY- 27.05%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 102,638 99,830 90,728 112,343 46,984 0 -
PBT 34,690 15,605 18,803 24,612 14,633 0 -
Tax -9,518 -4,789 -1,463 -4,668 -1,757 0 -
NP 25,172 10,816 17,340 19,944 12,876 0 -
-
NP to SH 24,688 11,015 17,351 16,359 12,876 0 -
-
Tax Rate 27.44% 30.69% 7.78% 18.97% 12.01% - -
Total Cost 77,466 89,014 73,388 92,399 34,108 0 -
-
Net Worth 362,158 338,269 188,632 308,596 141,568 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 362,158 338,269 188,632 308,596 141,568 0 -
NOSH 85,013 84,992 62,877 85,012 35,480 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 24.53% 10.83% 19.11% 17.75% 27.41% 0.00% -
ROE 6.82% 3.26% 9.20% 5.30% 9.10% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 120.73 117.46 144.29 132.15 132.42 0.00 -
EPS 29.04 12.96 20.41 23.46 36.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 3.98 3.00 3.63 3.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 84,989
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 109.77 106.77 97.04 120.15 50.25 0.00 -
EPS 26.40 11.78 18.56 17.50 13.77 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8734 3.6179 2.0175 3.3005 1.5141 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 3.38 2.22 2.16 2.20 2.01 0.00 -
P/RPS 2.80 1.89 1.50 1.66 1.52 0.00 -
P/EPS 11.64 17.13 7.83 11.43 5.54 0.00 -
EY 8.59 5.84 12.78 8.75 18.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.56 0.72 0.61 0.50 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/07 30/11/06 29/11/05 29/11/04 21/11/03 - -
Price 3.78 2.36 2.27 2.08 2.12 0.00 -
P/RPS 3.13 2.01 1.57 1.57 1.60 0.00 -
P/EPS 13.02 18.21 8.23 10.81 5.84 0.00 -
EY 7.68 5.49 12.16 9.25 17.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.59 0.76 0.57 0.53 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