[BLDPLNT] YoY Cumulative 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- 68.3%
YoY- -36.52%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 578,986 274,923 102,638 99,830 90,728 112,343 46,984 51.92%
PBT 34,812 66,205 34,690 15,605 18,803 24,612 14,633 15.52%
Tax -9,899 -18,789 -9,518 -4,789 -1,463 -4,668 -1,757 33.35%
NP 24,913 47,416 25,172 10,816 17,340 19,944 12,876 11.61%
-
NP to SH 24,826 46,666 24,688 11,015 17,351 16,359 12,876 11.55%
-
Tax Rate 28.44% 28.38% 27.44% 30.69% 7.78% 18.97% 12.01% -
Total Cost 554,073 227,507 77,466 89,014 73,388 92,399 34,108 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 5.51% 11.20% 6.82% 3.26% 9.20% 5.30% 9.10% -
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 681.23 323.43 120.73 117.46 144.29 132.15 132.42 31.35%
EPS 29.21 54.90 29.04 12.96 20.41 23.46 36.29 -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 619.24 294.04 109.77 106.77 97.04 120.15 50.25 51.92%
EPS 26.55 49.91 26.40 11.78 18.56 17.50 13.77 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 0.51 1.10 2.80 1.89 1.50 1.66 1.52 -16.62%
P/EPS 11.91 6.48 11.64 17.13 7.83 11.43 5.54 13.59%
EY 8.39 15.42 8.59 5.84 12.78 8.75 18.05 -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 0.59 0.82 3.13 2.01 1.57 1.57 1.60 -15.30%
P/EPS 13.69 4.85 13.02 18.21 8.23 10.81 5.84 15.24%
EY 7.30 20.64 7.68 5.49 12.16 9.25 17.12 -13.23%
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