[BLDPLNT] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 39.08%
YoY- 387.77%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 49,396 34,398 37,218 31,871 39,969 0 -
PBT 12,382 10,074 5,888 10,169 5,700 0 -
Tax 259 -4,016 -2,951 753 -2,980 0 -
NP 12,641 6,058 2,937 10,922 2,720 0 -
-
NP to SH 12,813 5,988 2,990 9,331 1,913 0 -
-
Tax Rate -2.09% 39.86% 50.12% -7.40% 52.28% - -
Total Cost 36,755 28,340 34,281 20,949 37,249 0 -
-
Net Worth 340,016 344,420 184,507 272,575 211,027 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 2,989 - -
Div Payout % - - - - 156.25% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 340,016 344,420 184,507 272,575 211,027 0 -
NOSH 85,004 85,042 48,300 72,881 59,781 0 -
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 25.59% 17.61% 7.89% 34.27% 6.81% 0.00% -
ROE 3.77% 1.74% 1.62% 3.42% 0.91% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 58.11 40.45 77.06 43.73 66.86 0.00 -
EPS 15.07 7.04 3.52 12.85 3.20 0.00 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.00 4.05 3.82 3.74 3.53 0.00 -
Adjusted Per Share Value based on latest NOSH - 72,881
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 52.83 36.79 39.81 34.09 42.75 0.00 -
EPS 13.70 6.40 3.20 9.98 2.05 0.00 -
DPS 0.00 0.00 0.00 0.00 3.20 0.00 -
NAPS 3.6365 3.6836 1.9733 2.9152 2.257 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 4.34 2.60 2.27 2.16 2.19 0.00 -
P/RPS 7.47 6.43 2.95 4.94 3.28 0.00 -
P/EPS 28.79 36.93 36.67 16.87 68.44 0.00 -
EY 3.47 2.71 2.73 5.93 1.46 0.00 -
DY 0.00 0.00 0.00 0.00 2.28 0.00 -
P/NAPS 1.09 0.64 0.59 0.58 0.62 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/08 27/02/07 28/02/06 25/02/05 05/03/04 - -
Price 4.50 2.83 2.28 2.20 2.38 0.00 -
P/RPS 7.74 7.00 2.96 5.03 3.56 0.00 -
P/EPS 29.85 40.19 36.83 17.18 74.38 0.00 -
EY 3.35 2.49 2.72 5.82 1.34 0.00 -
DY 0.00 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 1.13 0.70 0.60 0.59 0.67 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